{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["LCOE Comparison","Diesel vs Solar","Very Simple Financial Model","Solar Carrying Charge","Financial Model","P90 Exercise","Battery Balance Exercise","Battery Analysis","Micro Grid Results","Micro Grid Parameters","Load Shapes for Microgrid","Battery Cost","MasterScenario","Carrying Charge for Diesel","Batteries Carrying Charge Rate","NYISO Example"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":1,"defined_names":18,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"LCOE Comparison","index":0,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Code Number",null,1]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,{"$f":"INDEX(F3:O3,$G$1)","v":"Solar No Tracking"},"Solar No Tracking","Solar w/ Tracking","On-shore Wind","Off-shore Wind","Hydro","Geothermal","Biomass","Coal","Natural Gas","Diesel"]
["Cost Parameters"]
[null,null,"Cost/kW","USD/kW",750,700,900,null,null,null,null,null,null,null,1000]
[]
[null,null,"Fixed O&M - Real","USD/kW-year",{"$f":"INDEX(F7:O7,$G$1)","v":8},8,11,null,null,null,null,null,null,null,15]
[null,null,"Nominal Level O&M","USD/kW-year",{"$f":"'Very Simple Financial Model'!G48","v":0},{"$f":"'Very Simple Financial Model'!H48","v":0},{"$f":"'Very Simple Financial Model'!H48","v":0}]
[]
[null,null,"Variable Cost","USD/MWh",{"$f":"INDEX(F10:O10,$G$1)","v":0},null,null,null,null,null,null,null,null,null,20]
[null,null,"Fuel Price","USD/MMbtu",{"$f":"INDEX(F11:O11,$G$1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Diesel vs Solar'!E6","v":0}]
[null,null,"Heat Rate","Btu/MWh",{"$f":"INDEX(F12:O12,$G$1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Diesel vs Solar'!H19","v":10326.773333333333}]
[null,null,"Fuel Cost","USD/MWh",{"$f":"E12/1000*E11","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O11*O12/1000","v":0}]
[]
[null,null,"Capacity Factor","%",{"$f":"INDEX(F15:O15,$G$1)","v":0.22},0.22,0.26,null,null,null,null,null,null,null,0.7]
[]
["Carrying Charges"]
[null,null,"Project Life","Years",{"$f":"INDEX(F18:O18,$G$1)","v":25},25,25,null,null,null,null,null,null,null,25]
[]
[null,null,"Nominal Discount Rate","Nominal PIRR",5.5E-2,5.5E-2,5.5E-2,null,null,null,null,null,null,null,0.1]
[null,null,"Inflation Rate","Assumed",2.5000000000000001E-2,0.02,0,null,null,null,null,null,null,null,0.02]
[null,null,"Real Rate","%",{"$f":"(1+E20)/(1+E21)-1","v":2.9268292682926855E-2},{"$f":"(1+F20)/(1+F21)-1","v":3.4313725490195957E-2},{"$f":"(1+G20)/(1+G21)-1","v":5.4999999999999938E-2}]
[]
[null,null,"Nominal Carrying Charge","% with PMT Function",{"$f":"PMT(E20,E18,-1)","v":7.4549352946438496E-2},{"$f":"PMT(F20,F18,-1)","v":7.4549352946438496E-2},{"$f":"PMT(G20,G18,-1)","v":7.4549352946438496E-2}]
[null,null,"Real Carrying Charge","% with PMT Function",{"$f":"PMT(E22,E18,-1)","v":5.6960669084908419E-2},{"$f":"PMT(F22,F18,-1)","v":6.0222993386668609E-2},{"$f":"PMT(G22,G18,-1)","v":7.4549352946438441E-2}]
[]
["LCOE Calculations"]
[null,null,"Capacity Charge - Nominal","USD/kW-year"]
[null,null,"Total Fixed Cost - Nominal","USD/kW-year"]
[null,null,"Total Fixed Cost - Nominal","USD/MWh"]
[null,null,"Total Variable Cost - Nominal","USD/MWh"]
[]
[null,null,"Total LCOE - Nominal","USD/MWh"]
[]
[null,null,"Capacity Charge - Real","USD/kW-year"]
[null,null,"Total Fixed Cost - Real","USD/kW-year"]
[null,null,"Total Fixed Cost - Real","USD/MWh"]
[null,null,"Total Variable Cost - Real","USD/MWh"]
[]
[null,null,"Total LCOE - Real","USD/MWh"]

{"sheet":"Diesel vs Solar","index":1,"n_rows":22,"n_cols":37,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,"Inflation",null,0.04]
[null,null,"Exchange Rate",null,1]
[null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,null,"Diesel Price","USD/Gallon",2,{"$f":"E5*(1+$E$1)","v":2.08},{"$f":"F5*(1+$E$1)","v":2.1632000000000002},2.2497280000000002,2.3397171200000004,2.4333058048000007,2.5306380369920007,2.631863558471681,2.7371381008105482,2.8466236248429704,2.9604885698366892,3.078908112630157,3.2020644371353635,3.3301470146207781,3.4633528952056092,3.6018870110138335,3.745962491454387,3.8958009911125626,4.0516330307570652,4.2136983519873477,4.3822462860668416,4.5575361375095156,4.739837583009896,4.9294310863302924,5.1266083297835046,5.331672662974845,5.544939569493839,5.7667371522735928,5.997406638364537,6.2373029038991188,6.4867950200550837,6.7462668208572873,7.0161174936915787]
[null,null,"Diesel Price","USD/MMBTU",null,{"$f":"F5*$I$14","v":14.162384378211717},14.728879753340186,15.318034943473794,15.930756341212748,16.56798659486126,17.230706058655709,17.919934301001938,18.636731673042018,19.382200939963699,20.157488977562245,20.963788536664737,21.80234007813133,22.674433681256584,23.581411028506846,24.52466746964712,25.505654168433004,26.525880335170328,27.586915548577139,28.690392170520223,29.838007857341033,31.031528171634676,32.272789298500065,33.563700870440066,34.906248905257677,36.302498861467981,37.754598815926705,39.264782768563776,40.835374079306327,42.468789042478583,44.167540604177731,45.934242228344843,47.77161191747863]
[null,null,"Diesel Efficiency","Gallon/MW",null,{"$f":"E7","v":0},{"$f":"F7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel Fuel Cost","USD/MWh",null,{"$f":"F5*F7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel Variable Cost","USD/MWh",30,{"$f":"E9*(1+$E$1)","v":31.200000000000003},{"$f":"F9*(1+$E$1)","v":32.448000000000008},33.745920000000012,35.095756800000011,36.499587072000011,37.95957055488001,39.47795337707521,41.057071512158217,42.699354372644549,44.407328547550335,46.183621689452352,48.030966557030446,49.952205219311665,51.95029342808413,54.028305165207499,56.189437371815799,58.437014866688436,60.774495461355976,63.205475279810216,65.733694291002621,68.363042062642734,71.097563745148449,73.941466294954395,76.899124946752579,79.975089944622681,83.17409354240759,86.501057284103894,89.961099575468054,93.55954355848678,97.301925300826255,101.19400231285931,105.24176240537369]
[null,null,"Diesel Short-run Marginal Cost","USD/MWh",{"$f":"SUM(E8:E9)","v":30},{"$f":"SUM(F8:F9)","v":31.200000000000003},{"$f":"SUM(G8:G9)","v":32.448000000000008},{"$f":"SUM(H8:H9)","v":33.745920000000012},{"$f":"SUM(I8:I9)","v":35.095756800000011},{"$f":"SUM(J8:J9)","v":36.499587072000011},{"$f":"SUM(K8:K9)","v":37.95957055488001},{"$f":"SUM(L8:L9)","v":39.47795337707521},{"$f":"SUM(M8:M9)","v":41.057071512158217},{"$f":"SUM(N8:N9)","v":42.699354372644549},{"$f":"SUM(O8:O9)","v":44.407328547550335},{"$f":"SUM(P8:P9)","v":46.183621689452352},{"$f":"SUM(Q8:Q9)","v":48.030966557030446},{"$f":"SUM(R8:R9)","v":49.952205219311665},{"$f":"SUM(S8:S9)","v":51.95029342808413},{"$f":"SUM(T8:T9)","v":54.028305165207499},{"$f":"SUM(U8:U9)","v":56.189437371815799},{"$f":"SUM(V8:V9)","v":58.437014866688436},{"$f":"SUM(W8:W9)","v":60.774495461355976},{"$f":"SUM(X8:X9)","v":63.205475279810216},{"$f":"SUM(Y8:Y9)","v":65.733694291002621},{"$f":"SUM(Z8:Z9)","v":68.363042062642734},{"$f":"SUM(AA8:AA9)","v":71.097563745148449},{"$f":"SUM(AB8:AB9)","v":73.941466294954395},{"$f":"SUM(AC8:AC9)","v":76.899124946752579},{"$f":"SUM(AD8:AD9)","v":79.975089944622681},{"$f":"SUM(AE8:AE9)","v":83.17409354240759},{"$f":"SUM(AF8:AF9)","v":86.501057284103894},{"$f":"SUM(AG8:AG9)","v":89.961099575468054},{"$f":"SUM(AH8:AH9)","v":93.55954355848678},{"$f":"SUM(AI8:AI9)","v":97.301925300826255},{"$f":"SUM(AJ8:AJ9)","v":101.19400231285931},{"$f":"SUM(AK8:AK9)","v":105.24176240537369}]
[]
[]
["Diesel Heat Rate",null,null,"L/kW","Gallon/L","Gallon/kW","BTU/L","BTU/kW","Gallon/MMBTU"]
[null,null,"Full Load (L/kW)",{"$f":"107/400","v":0.26750000000000002},0.26500000000000001,{"$f":"D14*E14","v":7.0887500000000006E-2},38920,{"$f":"G14*D14","v":10411.1},6.8088386433710175]
[null,null,"3/4 Load",{"$f":"79.6/300","v":0.26533333333333331},0.26500000000000001,{"$f":"D15*E15","v":7.0313333333333325E-2},38920,{"$f":"G15*D15","v":10326.773333333333},6.8088386433710166]
[null,null,"1/2 Load",{"$f":"55.6/200","v":0.27800000000000002},0.26500000000000001,7.3670000000000013E-2,38920,10819.76,6.8088386433710184]
[null,null,"1/4 Load",{"$f":"33.3/100","v":0.33299999999999996},0.26500000000000001,8.824499999999999E-2,38920,12960.359999999999,6.8088386433710166]
[]
[null,null,{"$f":"INDEX(C14:C17,$D$22)","v":"3/4 Load"},{"$f":"INDEX(D14:D17,$D$22)","v":0.26533333333333331},{"$f":"INDEX(E14:E17,$D$22)","v":0.26500000000000001},7.0313333333333325E-2,38920,10326.773333333333,6.8088386433710166]
[]
[]
[null,null,"Code",2]

{"sheet":"Very Simple Financial Model","index":2,"n_rows":51,"n_cols":52,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[null,"Operation Switch"]
[]
["Key Assumptions"]
[null,"Project Size",null,null,"kW",1]
[null,"Project Life",null,null,"years",{"$f":"F3","v":0}]
[null,"Capital Cost",null,null,"USD/kWp",{"$f":"'LCOE Comparison'!E5","v":750},null,null,"EBITDA",{"$f":"H33","v":0}]
[null,"O&M Cost",null,null,"USD/kW-year",{"$f":"'LCOE Comparison'!E7","v":8},null,null,"Investement",{"$f":"G35","v":0}]
[null,"Capacity Factor",null,null,"%",{"$f":"'LCOE Comparison'!E15","v":0.22},null,null,"Carrying Charge",{"$f":"J8/J9","v":{"$error":"#DIV/0!"}}]
[null,"Finance Cost",null,null,null,null,null,null,"Inflation Rate",{"$f":"'LCOE Comparison'!E21","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,"Adjusted Rate",{"$f":"J10/(1+J11)","v":{"$error":"#DIV/0!"}}]
[null,"Target IRR",null,null,"%",{"$f":"'LCOE Comparison'!E20","v":5.5E-2}]
[null,"Price of Electricity",null,null,"USD/MWhr",{"$f":"'LCOE Comparison'!E33","v":0},"Price",null,"IRR",{"$f":"G37","v":0}]
[]
["Operating Analysis"]
[null,"Capacity",null,null,"kW"]
[null,"Capacity Factor",null,null,"%"]
[null,"Hours",null,null,"hr"]
[null,"Generation",null,null,"MWhr"]
[]
["Revenue, Expense, Capex"]
[null,"Inflation Index",null,null,"Index",{"$f":"'LCOE Comparison'!E21","v":2.5000000000000001E-2},1,{"$f":"G23*(1+$F$23)","v":1.0249999999999999},{"$f":"H23*(1+$F$23)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,2.4933486986108395,2.5556824160761105,2.6195744764780131,2.6850638383899632,2.7521904343497119,2.8209951952084547,2.8915200750886658]
[null,"Real Price of Electricity",null,null,"USD/MWhr"]
[null,"Inflated Price of Electricity",null,null,"USD/MWhr"]
[null,"Revenues",null,null,"USD"]
[]
[null,"Inflation Index",null,null,"Index",{"$f":"'LCOE Comparison'!E21","v":2.5000000000000001E-2},1,{"$f":"H23","v":1.0249999999999999},{"$f":"I23","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,2.4933486986108395,2.5556824160761105,2.6195744764780131,2.6850638383899632,2.7521904343497119,2.8209951952084547,2.8915200750886658]
[null,"Real O&M Expense",null,null,"USD/kW-year",{"$f":"'LCOE Comparison'!E7","v":8},null,{"$f":"$F$29*H3","v":0},{"$f":"$F$29*I3","v":0},{"$f":"$F$29*J3","v":0},{"$f":"$F$29*K3","v":0},{"$f":"$F$29*L3","v":0},{"$f":"$F$29*M3","v":0},{"$f":"$F$29*N3","v":0},{"$f":"$F$29*O3","v":0},{"$f":"$F$29*P3","v":0},{"$f":"$F$29*Q3","v":0},{"$f":"$F$29*R3","v":0},{"$f":"$F$29*S3","v":0},{"$f":"$F$29*T3","v":0},{"$f":"$F$29*U3","v":0},{"$f":"$F$29*V3","v":0},{"$f":"$F$29*W3","v":0},{"$f":"$F$29*X3","v":0},{"$f":"$F$29*Y3","v":0},{"$f":"$F$29*Z3","v":0},{"$f":"$F$29*AA3","v":0},{"$f":"$F$29*AB3","v":0},{"$f":"$F$29*AC3","v":0},{"$f":"$F$29*AD3","v":0},{"$f":"$F$29*AE3","v":0},{"$f":"$F$29*AF3","v":0},{"$f":"$F$29*AG3","v":0},{"$f":"$F$29*AH3","v":0},{"$f":"$F$29*AI3","v":0},{"$f":"$F$29*AJ3","v":0},{"$f":"$F$29*AK3","v":0},{"$f":"$F$29*AL3","v":0},{"$f":"$F$29*AM3","v":0},{"$f":"$F$29*AN3","v":0},{"$f":"$F$29*AO3","v":0},{"$f":"$F$29*AP3","v":0},{"$f":"$F$29*AQ3","v":0},{"$f":"$F$29*AR3","v":0},{"$f":"$F$29*AS3","v":0},{"$f":"$F$29*AT3","v":0},{"$f":"$F$29*AU3","v":0},{"$f":"$F$29*AV3","v":0},{"$f":"$F$29*AW3","v":0},{"$f":"$F$29*AX3","v":0}]
[null,"Operating Cost/kW",null,null,"USD/kW-year",{"$f":"F9","v":8},{"$f":"'LCOE Comparison'!E21","v":2.5000000000000001E-2},{"$f":"$F$30*H28*H3","v":0},{"$f":"$F$30*I28*I3","v":0},{"$f":"$F$30*J28*J3","v":0},{"$f":"$F$30*K28*K3","v":0},{"$f":"$F$30*L28*L3","v":0},{"$f":"$F$30*M28*M3","v":0},{"$f":"$F$30*N28*N3","v":0},{"$f":"$F$30*O28*O3","v":0},{"$f":"$F$30*P28*P3","v":0},{"$f":"$F$30*Q28*Q3","v":0},{"$f":"$F$30*R28*R3","v":0},{"$f":"$F$30*S28*S3","v":0},{"$f":"$F$30*T28*T3","v":0},{"$f":"$F$30*U28*U3","v":0},{"$f":"$F$30*V28*V3","v":0},{"$f":"$F$30*W28*W3","v":0},{"$f":"$F$30*X28*X3","v":0},{"$f":"$F$30*Y28*Y3","v":0},{"$f":"$F$30*Z28*Z3","v":0},{"$f":"$F$30*AA28*AA3","v":0},{"$f":"$F$30*AB28*AB3","v":0},{"$f":"$F$30*AC28*AC3","v":0},{"$f":"$F$30*AD28*AD3","v":0},{"$f":"$F$30*AE28*AE3","v":0},{"$f":"$F$30*AF28*AF3","v":0},{"$f":"$F$30*AG28*AG3","v":0},{"$f":"$F$30*AH28*AH3","v":0},{"$f":"$F$30*AI28*AI3","v":0},{"$f":"$F$30*AJ28*AJ3","v":0},{"$f":"$F$30*AK28*AK3","v":0},{"$f":"$F$30*AL28*AL3","v":0},{"$f":"$F$30*AM28*AM3","v":0},{"$f":"$F$30*AN28*AN3","v":0},{"$f":"$F$30*AO28*AO3","v":0},{"$f":"$F$30*AP28*AP3","v":0},{"$f":"$F$30*AQ28*AQ3","v":0},{"$f":"$F$30*AR28*AR3","v":0},{"$f":"$F$30*AS28*AS3","v":0},{"$f":"$F$30*AT28*AT3","v":0},{"$f":"$F$30*AU28*AU3","v":0},{"$f":"$F$30*AV28*AV3","v":0},{"$f":"$F$30*AW28*AW3","v":0},{"$f":"$F$30*AX28*AX3","v":0}]
[null,"Total Operating Cost",null,null,"USD",null,null,{"$f":"H30*1000*H3","v":0},{"$f":"I30*1000*I3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H26-H31","v":0},{"$f":"I26-I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex/kW",null,null,"USD/kW",{"$f":"F8","v":750}]
[null,"Total Capex",null,null,"USD",null,{"$f":"F34*F17*1000","v":0}]
[null,"Free Project Cash Flow",null,null,"USD",null,{"$f":"G26-G31-G35","v":0},{"$f":"H26-H31-H35","v":0},{"$f":"I26-I31-I35","v":0},{"$f":"J26-J31-J35","v":0},{"$f":"K26-K31-K35","v":0},{"$f":"L26-L31-L35","v":0},{"$f":"M26-M31-M35","v":0},{"$f":"N26-N31-N35","v":0},{"$f":"O26-O31-O35","v":0},{"$f":"P26-P31-P35","v":0},{"$f":"Q26-Q31-Q35","v":0},{"$f":"R26-R31-R35","v":0},{"$f":"S26-S31-S35","v":0},{"$f":"T26-T31-T35","v":0},{"$f":"U26-U31-U35","v":0},{"$f":"V26-V31-V35","v":0},{"$f":"W26-W31-W35","v":0},{"$f":"X26-X31-X35","v":0},{"$f":"Y26-Y31-Y35","v":0},{"$f":"Z26-Z31-Z35","v":0},{"$f":"AA26-AA31-AA35","v":0},{"$f":"AB26-AB31-AB35","v":0},{"$f":"AC26-AC31-AC35","v":0},{"$f":"AD26-AD31-AD35","v":0},{"$f":"AE26-AE31-AE35","v":0},{"$f":"AF26-AF31-AF35","v":0},{"$f":"AG26-AG31-AG35","v":0},{"$f":"AH26-AH31-AH35","v":0},{"$f":"AI26-AI31-AI35","v":0},{"$f":"AJ26-AJ31-AJ35","v":0},{"$f":"AK26-AK31-AK35","v":0},{"$f":"AL26-AL31-AL35","v":0},{"$f":"AM26-AM31-AM35","v":0},{"$f":"AN26-AN31-AN35","v":0},{"$f":"AO26-AO31-AO35","v":0},{"$f":"AP26-AP31-AP35","v":0},{"$f":"AQ26-AQ31-AQ35","v":0},{"$f":"AR26-AR31-AR35","v":0},{"$f":"AS26-AS31-AS35","v":0},{"$f":"AT26-AT31-AT35","v":0},{"$f":"AU26-AU31-AU35","v":0},{"$f":"AV26-AV31-AV35","v":0},{"$f":"AW26-AW31-AW35","v":0},{"$f":"AX26-AX31-AX35","v":0}]
[null,"Project IRR",null,null,"%"]
[]
[null,"Nominal Revenues",null,null,"USD"]
[null,"Generation",null,null,"MWH"]
[]
[null,"NPV Revenues at Discount Rate",null,null,"USD",{"$f":"'LCOE Comparison'!E20","v":5.5E-2}]
[null,"NPV Generation at Nominal",null,null,"MWH",{"$f":"'LCOE Comparison'!E20","v":5.5E-2}]
[null,"LCOE - NPV Revenues/NPV Generation",null,null,"USD/MWH"]
[]
[null,"NPV of O&M at Discount Rate",null,null,"USD",{"$f":"F42","v":5.5E-2}]
[null,"NPV of Capacity at Real Rate",null,null,"USD",{"$f":"F46","v":5.5E-2}]
[null,null,"Levelised Nominal O&M",null,"USD/kW-yr"]
[]
[null,"NPV of Generation at Real Rate",null,null,"MWH",{"$f":"'LCOE Comparison'!$E$22","v":2.9268292682926855E-2}]
[null,null,"Real Levelised Rate",null,"USD/MWH"]

{"sheet":"Solar Carrying Charge","index":3,"n_rows":2008,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"F164","v":6.3226129103795506E-2},"IRR",{"$f":"E150","v":6.9952872395515439E-2},"WACC",{"$f":"M55","v":7.0000000000000007E-2},"Equity IRR",{"$f":"F262","v":6.9952872395515439E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Solar Carrying Charge'!F33","v":1},null,null,null,{"$f":"I3<=$E$4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Solar Carrying Charge'!F14","v":1},{"$f":"'Solar Carrying Charge'!F15","v":12},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Solar Carrying Charge'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2002-03-01","2003-03-01","2004-03-01","2005-03-01","2006-03-01","2007-03-01","2008-03-01","2009-03-01","2010-03-01","2011-03-01","2012-03-01","2013-03-01","2014-03-01","2015-03-01","2016-03-01","2017-03-01","2018-03-01","2019-03-01","2020-03-01","2021-03-01","2022-03-01","2023-03-01","2024-03-01","2025-03-01","2026-03-01","2027-03-01","2028-03-01","2029-03-01","2030-03-01","2031-03-01","2032-03-01","2033-03-01","2034-03-01","2035-03-01","2036-03-01","2037-03-01","2038-03-01","2039-03-01","2040-03-01","2041-03-01","2042-03-01","2043-03-01","2044-03-01","2045-03-01","2046-03-01","2047-03-01","2048-03-01","2049-03-01","2050-03-01","2051-03-01","2052-03-01","2053-03-01","2054-03-01","2055-03-01","2056-03-01","2057-03-01","2058-03-01","2059-03-01","2060-03-01","2061-03-01","2062-03-01","2063-03-01","2064-03-01",{"$f":"BU7+1","v":"2065-03-01"},"2066-03-01","2067-03-01","2068-03-01","2069-03-01","2070-03-01","2071-03-01","2072-03-01","2073-03-01","2074-03-01","2075-03-01","2076-03-01","2077-03-01","2078-03-01","2079-03-01","2080-03-01","2081-03-01","2082-03-01","2083-03-01","2084-03-01","2085-03-01","2086-03-01","2087-03-01","2088-03-01","2089-03-01","2090-03-01","2091-03-01","2092-03-01","2093-03-01","2094-03-01","2095-03-01","2096-03-01","2097-03-01","2098-03-01","2099-03-01","2100-03-01","2101-03-01","2102-03-01","2103-03-01","2104-03-01","2105-03-01","2106-03-01","2107-03-01","2108-03-01","2109-03-01","2110-03-01","2111-03-01","2112-03-01","2113-03-01","2114-03-01","2115-03-01","2116-03-01","2117-03-01","2118-03-01","2119-03-01","2120-03-01","2121-03-01","2122-03-01","2123-03-01","2124-03-01","2125-03-01","2126-03-01","2127-03-01","2128-03-01",{"$f":"EG7+1","v":"2129-03-01"},"2130-03-01","2131-03-01","2132-03-01","2133-03-01","2134-03-01","2135-03-01","2136-03-01","2137-03-01","2138-03-01","2139-03-01","2140-03-01","2141-03-01","2142-03-01","2143-03-01","2144-03-01","2145-03-01","2146-03-01","2147-03-01","2148-03-01","2149-03-01","2150-03-01","2151-03-01","2152-03-01","2153-03-01","2154-03-01","2155-03-01","2156-03-01","2157-03-01","2158-03-01","2159-03-01","2160-03-01","2161-03-01","2162-03-01","2163-03-01","2164-03-01","2165-03-01","2166-03-01","2167-03-01","2168-03-01","2169-03-01","2170-03-01","2171-03-01","2172-03-01","2173-03-01","2174-03-01","2175-03-01","2176-03-01","2177-03-01","2178-03-01","2179-03-01","2180-03-01","2181-03-01","2182-03-01","2183-03-01","2184-03-01","2185-03-01","2186-03-01","2187-03-01","2188-03-01","2189-03-01","2190-03-01","2191-03-01","2192-03-01",{"$f":"GS7+1","v":"2193-03-01"},"2194-03-01","2195-03-01","2196-03-01","2197-03-01","2198-03-01","2199-03-01","2200-03-01","2201-03-01","2202-03-01","2203-03-01","2204-03-01","2205-03-01","2206-03-01","2207-03-01","2208-03-01","2209-03-01","2210-03-01","2211-03-01","2212-03-01","2213-03-01","2214-03-01","2215-03-01","2216-03-01","2217-03-01","2218-03-01","2219-03-01","2220-03-01","2221-03-01","2222-03-01","2223-03-01","2224-03-01","2225-03-01","2226-03-01","2227-03-01","2228-03-01","2229-03-01","2230-03-01","2231-03-01","2232-03-01","2233-03-01","2234-03-01","2235-03-01","2236-03-01","2237-03-01","2238-03-01","2239-03-01","2240-03-01","2241-03-01","2242-03-01","2243-03-01","2244-03-01","2245-03-01","2246-03-01","2247-03-01","2248-03-01","2249-03-01","2250-03-01","2251-03-01","2252-03-01","2253-03-01","2254-03-01","2255-03-01","2256-03-01",{"$f":"JE7+1","v":"2257-03-01"},"2258-03-01","2259-03-01","2260-03-01","2261-03-01","2262-03-01","2263-03-01","2264-03-01","2265-03-01","2266-03-01","2267-03-01","2268-03-01","2269-03-01","2270-03-01","2271-03-01","2272-03-01","2273-03-01","2274-03-01","2275-03-01","2276-03-01","2277-03-01","2278-03-01","2279-03-01","2280-03-01","2281-03-01","2282-03-01","2283-03-01","2284-03-01","2285-03-01","2286-03-01","2287-03-01","2288-03-01","2289-03-01","2290-03-01","2291-03-01","2292-03-01","2293-03-01","2294-03-01","2295-03-01","2296-03-01","2297-03-01","2298-03-01","2299-03-01","2300-03-01","2301-03-01","2302-03-01","2303-03-01","2304-03-01","2305-03-01","2306-03-01","2307-03-01","2308-03-01","2309-03-01","2310-03-01","2311-03-01","2312-03-01","2313-03-01","2314-03-01","2315-03-01","2316-03-01","2317-03-01","2318-03-01","2319-03-01","2320-03-01",{"$f":"LQ7+1","v":"2321-03-01"},"2322-03-01","2323-03-01","2324-03-01","2325-03-01","2326-03-01","2327-03-01","2328-03-01","2329-03-01","2330-03-01","2331-03-01","2332-03-01","2333-03-01","2334-03-01","2335-03-01","2336-03-01","2337-03-01","2338-03-01","2339-03-01","2340-03-01","2341-03-01","2342-03-01","2343-03-01","2344-03-01","2345-03-01","2346-03-01","2347-03-01","2348-03-01","2349-03-01","2350-03-01","2351-03-01","2352-03-01","2353-03-01","2354-03-01","2355-03-01","2356-03-01","2357-03-01","2358-03-01","2359-03-01","2360-03-01","2361-03-01","2362-03-01","2363-03-01","2364-03-01","2365-03-01","2366-03-01","2367-03-01","2368-03-01","2369-03-01","2370-03-01","2371-03-01","2372-03-01","2373-03-01","2374-03-01","2375-03-01","2376-03-01","2377-03-01","2378-03-01","2379-03-01","2380-03-01","2381-03-01","2382-03-01","2383-03-01","2384-03-01",{"$f":"OC7+1","v":"2385-03-01"},"2386-03-01","2387-03-01","2388-03-01","2389-03-01","2390-03-01","2391-03-01","2392-03-01","2393-03-01","2394-03-01","2395-03-01","2396-03-01","2397-03-01","2398-03-01","2399-03-01","2400-03-01","2401-03-01","2402-03-01","2403-03-01","2404-03-01","2405-03-01","2406-03-01","2407-03-01","2408-03-01","2409-03-01","2410-03-01","2411-03-01","2412-03-01","2413-03-01","2414-03-01","2415-03-01","2416-03-01","2417-03-01","2418-03-01","2419-03-01","2420-03-01","2421-03-01","2422-03-01","2423-03-01","2424-03-01","2425-03-01","2426-03-01","2427-03-01","2428-03-01","2429-03-01","2430-03-01","2431-03-01","2432-03-01","2433-03-01","2434-03-01","2435-03-01","2436-03-01","2437-03-01","2438-03-01","2439-03-01","2440-03-01","2441-03-01","2442-03-01","2443-03-01","2444-03-01","2445-03-01","2446-03-01","2447-03-01","2448-03-01",{"$f":"QO7+1","v":"2449-03-01"},"2450-03-01","2451-03-01","2452-03-01","2453-03-01","2454-03-01","2455-03-01","2456-03-01","2457-03-01","2458-03-01","2459-03-01","2460-03-01","2461-03-01","2462-03-01","2463-03-01","2464-03-01","2465-03-01","2466-03-01","2467-03-01","2468-03-01","2469-03-01","2470-03-01","2471-03-01","2472-03-01","2473-03-01","2474-03-01","2475-03-01","2476-03-01","2477-03-01","2478-03-01","2479-03-01","2480-03-01","2481-03-01","2482-03-01","2483-03-01","2484-03-01","2485-03-01","2486-03-01","2487-03-01","2488-03-01","2489-03-01","2490-03-01","2491-03-01","2492-03-01","2493-03-01","2494-03-01","2495-03-01","2496-03-01","2497-03-01","2498-03-01","2499-03-01","2500-03-01","2501-03-01","2502-03-01","2503-03-01","2504-03-01","2505-03-01","2506-03-01","2507-03-01","2508-03-01","2509-03-01","2510-03-01","2511-03-01","2512-03-01",{"$f":"TA7+1","v":"2513-03-01"},"2514-03-01","2515-03-01","2516-03-01","2517-03-01","2518-03-01","2519-03-01","2520-03-01","2521-03-01","2522-03-01","2523-03-01","2524-03-01","2525-03-01","2526-03-01","2527-03-01","2528-03-01","2529-03-01","2530-03-01","2531-03-01","2532-03-01","2533-03-01","2534-03-01","2535-03-01","2536-03-01","2537-03-01","2538-03-01","2539-03-01","2540-03-01","2541-03-01","2542-03-01","2543-03-01","2544-03-01","2545-03-01","2546-03-01","2547-03-01","2548-03-01","2549-03-01","2550-03-01","2551-03-01","2552-03-01","2553-03-01","2554-03-01","2555-03-01","2556-03-01","2557-03-01","2558-03-01","2559-03-01","2560-03-01","2561-03-01","2562-03-01","2563-03-01","2564-03-01","2565-03-01","2566-03-01","2567-03-01","2568-03-01","2569-03-01","2570-03-01","2571-03-01","2572-03-01","2573-03-01","2574-03-01","2575-03-01","2576-03-01",{"$f":"VM7+1","v":"2577-03-01"},"2578-03-01","2579-03-01","2580-03-01","2581-03-01","2582-03-01","2583-03-01","2584-03-01","2585-03-01","2586-03-01","2587-03-01","2588-03-01","2589-03-01","2590-03-01","2591-03-01","2592-03-01","2593-03-01","2594-03-01","2595-03-01","2596-03-01","2597-03-01","2598-03-01","2599-03-01","2600-03-01","2601-03-01","2602-03-01","2603-03-01","2604-03-01","2605-03-01","2606-03-01","2607-03-01","2608-03-01","2609-03-01","2610-03-01","2611-03-01","2612-03-01","2613-03-01","2614-03-01","2615-03-01","2616-03-01","2617-03-01","2618-03-01","2619-03-01","2620-03-01","2621-03-01","2622-03-01","2623-03-01","2624-03-01","2625-03-01","2626-03-01","2627-03-01","2628-03-01","2629-03-01","2630-03-01","2631-03-01","2632-03-01","2633-03-01","2634-03-01","2635-03-01","2636-03-01","2637-03-01","2638-03-01","2639-03-01","2640-03-01",{"$f":"XY7+1","v":"2641-03-01"},"2642-03-01","2643-03-01","2644-03-01","2645-03-01","2646-03-01","2647-03-01","2648-03-01","2649-03-01","2650-03-01","2651-03-01","2652-03-01","2653-03-01","2654-03-01","2655-03-01","2656-03-01","2657-03-01","2658-03-01","2659-03-01","2660-03-01","2661-03-01","2662-03-01","2663-03-01","2664-03-01","2665-03-01","2666-03-01","2667-03-01","2668-03-01","2669-03-01","2670-03-01","2671-03-01","2672-03-01","2673-03-01","2674-03-01","2675-03-01","2676-03-01","2677-03-01","2678-03-01","2679-03-01","2680-03-01","2681-03-01","2682-03-01","2683-03-01","2684-03-01","2685-03-01","2686-03-01","2687-03-01","2688-03-01","2689-03-01","2690-03-01","2691-03-01","2692-03-01","2693-03-01","2694-03-01","2695-03-01","2696-03-01","2697-03-01","2698-03-01","2699-03-01","2700-03-01","2701-03-01","2702-03-01","2703-03-01","2704-03-01",{"$f":"AAK7+1","v":"2705-03-01"},"2706-03-01","2707-03-01","2708-03-01","2709-03-01","2710-03-01","2711-03-01","2712-03-01","2713-03-01","2714-03-01","2715-03-01","2716-03-01","2717-03-01","2718-03-01","2719-03-01","2720-03-01","2721-03-01","2722-03-01","2723-03-01","2724-03-01","2725-03-01","2726-03-01","2727-03-01","2728-03-01","2729-03-01","2730-03-01","2731-03-01","2732-03-01","2733-03-01","2734-03-01","2735-03-01","2736-03-01","2737-03-01","2738-03-01","2739-03-01","2740-03-01","2741-03-01","2742-03-01","2743-03-01","2744-03-01","2745-03-01","2746-03-01","2747-03-01","2748-03-01","2749-03-01","2750-03-01","2751-03-01","2752-03-01","2753-03-01","2754-03-01","2755-03-01","2756-03-01","2757-03-01","2758-03-01","2759-03-01","2760-03-01","2761-03-01","2762-03-01","2763-03-01","2764-03-01","2765-03-01","2766-03-01","2767-03-01","2768-03-01",{"$f":"ACW7+1","v":"2769-03-01"},"2770-03-01","2771-03-01","2772-03-01","2773-03-01","2774-03-01","2775-03-01","2776-03-01","2777-03-01","2778-03-01","2779-03-01","2780-03-01","2781-03-01","2782-03-01","2783-03-01","2784-03-01","2785-03-01","2786-03-01","2787-03-01","2788-03-01","2789-03-01","2790-03-01","2791-03-01","2792-03-01","2793-03-01","2794-03-01","2795-03-01","2796-03-01","2797-03-01","2798-03-01","2799-03-01","2800-03-01","2801-03-01","2802-03-01","2803-03-01","2804-03-01","2805-03-01","2806-03-01","2807-03-01","2808-03-01","2809-03-01","2810-03-01","2811-03-01","2812-03-01","2813-03-01","2814-03-01","2815-03-01","2816-03-01","2817-03-01","2818-03-01","2819-03-01","2820-03-01","2821-03-01","2822-03-01","2823-03-01","2824-03-01","2825-03-01","2826-03-01","2827-03-01","2828-03-01","2829-03-01","2830-03-01","2831-03-01","2832-03-01",{"$f":"AFI7+1","v":"2833-03-01"},"2834-03-01","2835-03-01","2836-03-01","2837-03-01","2838-03-01","2839-03-01","2840-03-01","2841-03-01","2842-03-01","2843-03-01","2844-03-01","2845-03-01","2846-03-01","2847-03-01","2848-03-01","2849-03-01","2850-03-01","2851-03-01","2852-03-01","2853-03-01","2854-03-01","2855-03-01","2856-03-01","2857-03-01","2858-03-01","2859-03-01","2860-03-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"EOMONTH(BV6,BV5-1)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EOMONTH(EH6,EH5-1)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"EOMONTH(JF6,JF5-1)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"EOMONTH(LR6,LR5-1)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"EOMONTH(QP6,QP5-1)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"EOMONTH(TB6,TB5-1)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-03-01"},{"$f":"'Solar Carrying Charge'!F45","v":"2026-03-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":25},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BT9+BU8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EF9+EG8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GR9+GS8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"JD9+JE8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LP9+LQ8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"OB9+OC8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"QN9+QO8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SZ9+TA8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"VL9+VM8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"XX9+XY8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"AAJ9+AAK8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ACV9+ACW8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"AFH9+AFI8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[]
["Assumptions for Computing Carrying Charge Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":65.122912976909376},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":6.5122912976909378E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",0.03]
[null,null,"Degradation Rate",null,"% p.a.",0]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":3.0000000000000027E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"IF(F14=1,0,(1+F20)^(F14/12)-1)","v":0}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":3.0000000000000027E-2}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",7.0000000000000007E-2]
[null,null,"Base Rate (e.g. LIBOR)",null,"% p.a.",0]
[null,null,"Credit Spread",null,"% p.a.",0]
[null,null,"Total Interest Rate",null,"% p.a.",0]
[null,null,"Debt Percent",null,"%",0]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",1]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-02-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":0.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":7.1428571428571425E-2}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",25]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":300}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":25}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-03-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2026-03-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",0]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",15]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":180},null,null,null,null,null,{"$f":"F58","v":0}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2016-03-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0},{"$f":"F28","v":0},{"$f":"K53*(1-L51)","v":0},{"$f":"L53*J53","v":0}]
[null,null,"Decomissioning Cost (Residual as Negative)",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":1},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":7.0000000000000007E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":7.0000000000000007E-2},null,{"$f":"F26","v":0},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":5.6541453874052738E-3},{"$f":"(1+K53)^($F$14/12)-1","v":0},{"$f":"(1+O55)^($F$14/12)-1","v":0},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":7.0000000000000062E-2},{"$f":"(1+K53)^($F$15/12)-1","v":0},{"$f":"(1+O55)^($F$14/12)-1","v":0},{"$f":"(1+P55)^($F$15/12)-1","v":7.0000000000000062E-2}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0},0,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":5.6541453874052738E-3}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",25,null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":3.8834951456310662E-2}]
[null,null,"Tax Depreciation Factor",null,"VDB",1]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":0.04},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Solar Carrying Charge'!F15","v":12},null,null,null,{"$f":"J63/12*$F$64","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":10}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":10}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Solar Carrying Charge'!F64","v":12},null,null,null,{"$f":"J67/12*$F$68","v":0.1},{"$f":"K67/12*$F$68","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis - Monthly Periods with S-Curve and Allocate the Total Construction Cost"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Solar Carrying Charge'!F36","v":0.5},{"$f":"'Solar Carrying Charge'!F38","v":7.1428571428571425E-2},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":1.2788608571710432E-10},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":1.2788608571710432E-10},null,null,{"$f":"I71/$F$72","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Solar Carrying Charge'!F21","v":0},{"$f":"'Solar Carrying Charge'!F22","v":3.0000000000000027E-2},null,{"$f":"IF(I4,$F$74,$G$74)","v":0},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(BU4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(EG4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(GS4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(JE4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(LQ4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(OC4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(QO4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(TA4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(VM4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(XY4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(AAK4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(ACW4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(AFI4,$F$74,$G$74)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1},{"$f":"I75*(1+J74)","v":1.03},1.0609,1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222,1.3842338707244459,1.4257608868461793,1.4685337134515648,1.5125897248551119,1.5579674166007653,1.6047064390987884,1.652847632271752,1.7024330612399046,1.7535060530771018,1.806111234669415,1.8602945717094976,1.9161034088607827,1.9735865111266062,2.0327941064604045,2.0937779296542165,2.1565912675438432,2.2212890055701586,2.2879276757372633,2.3565655060093813,2.4272624711896627,2.5000803453253524,2.5750827556851132,2.6523352383556666,2.7319052955063365,2.8138624543715265,2.8982783280026725,2.9852266778427525,3.074783478178035,3.1670269825233763,3.2620377919990777,3.3598989257590501,3.4606958935318217,3.5645167703377765,3.67145227344791,3.7815958416513475,3.8950437169008882,4.0118950284079151,4.1322518792601528,4.2562194356379575,4.383906018707096,4.5154231992683087,4.6508858952463576,4.7904124721037489,4.9341248462668617,5.0821485916548674,5.2346130494045138,5.3916514408866494,5.5534009841132495,5.7200030136366466,5.8916031040457462,6.0683511971671189,6.2504017330821329,6.4379137850745973,6.6310511986268352,{"$f":"BU75*(1+BV74)","v":6.8299827345856405},7.0348822166232097,7.2459286831219059,7.4633065436155634,7.6872057399240301,7.9178219121217515,8.155356569485404,8.4000172665699662,8.6520177845670645,8.9115783181040769,9.1789256676471993,9.4542934376766148,9.7379222408069133,10.03005990803112,10.330961705272054,10.640890556430216,10.960117273123123,11.288920791316817,11.627588415056323,11.976416067508012,12.335708549533253,12.705779806019251,13.086953200199829,13.479561796205825,13.883948650092,14.300467109594761,14.729481122882603,15.171365556569082,15.626506523266155,16.095301718964141,16.578160770533067,17.075505593649059,17.587770761458529,18.115403884302285,18.658866000831356,19.218631980856298,19.795190940281987,20.389046668490447,21.000718068545162,21.630739610601516,22.279661798919562,22.948051652887148,23.636493202473762,24.345587998547977,25.075955638504418,25.82823430765955,26.603081336889336,27.401173776996018,28.223208990305899,29.069905260015076,29.94200241781553,30.840262490349996,31.765470365060498,32.718434476012312,33.699987510292679,34.710987135601464,35.752316749669511,36.824886252159594,37.929632839724384,39.067521824916113,40.239547479663599,41.446733904053509,42.690135921175113,43.970839998810369,{"$f":"EG75*(1+EH74)","v":45.289965198774681},46.648664154737922,48.048124079380059,49.48956780176146,50.974254835814307,52.503482480888735,54.078586955315401,55.700944563974865,57.371972900894114,59.093132087920942,60.865926050558571,62.691903832075326,64.572660947037591,66.509840775448723,68.505135998712191,70.56029007867356,72.677098781033763,74.857411744464784,77.103134096798726,79.416228119702694,81.798714963293776,84.252676412192585,86.780256704558369,89.383664405695129,92.065174337865983,94.827129568001965,97.671943455042026,100.60210175869329,103.62016481145409,106.72876975579771,109.93063284847165,113.22855183392579,116.62540838894357,120.12417064061188,123.72789575983023,127.43973263262514,131.26292461160389,135.200812349952,139.25683672045056,143.43454182206409,147.73757807672601,152.16970541902779,156.73479658159863,161.43684047904659,166.279945693418,171.26834406422054,176.40639438614716,181.69858621773159,187.14954380426354,192.76403011839145,198.54695102194319,204.50335955260149,210.63846033917955,216.95761414935492,223.46634257383559,230.17033285105066,237.0754428365822,244.18770612167967,251.51333730533005,259.05873742448995,266.83049954722463,274.83541453364137,283.08047696965059,291.57289127874009,{"$f":"GS75*(1+GT74)","v":300.32007801710228},309.32968035761536,318.60957076834381,328.16785789139414,338.01289362813594,348.15328043698003,358.59787885008944,369.35581521559214,380.43648967205991,391.84958436222172,403.60507189308839,415.71322404988103,428.18462077137747,441.03015939451882,454.26106417635441,467.88889610164506,481.92556298469441,496.38332987423524,511.2748297704623,526.61307466357619,542.41146690348353,558.68381091058802,575.44432523790567,592.70765499504284,610.48888464489414,628.80355118424097,647.66765771976827,667.09768745136137,687.11061807490228,707.72393661714932,728.95565471566385,750.82432435713383,773.34905408784789,796.54952571048329,820.44601148179777,845.05939182625173,870.41117358103929,896.52350878847051,923.41921405212463,951.12179047368841,979.65544418789909,1009.0451075135361,1039.3164607389422,1070.4959545611105,1102.6108331979437,1135.6891581938821,1169.7598329396985,1204.8526279278894,1240.9982067657261,1278.2281529686979,1316.5749975577589,1356.0722474844918,1396.7544149090265,1438.6570473562974,1481.8167587769865,1526.2712615402961,1572.059399386505,1619.2211813681001,1667.7978168091431,1717.8317513134175,1769.3667038528201,1822.4477049684049,1877.1211361174571,1933.4347702009809,{"$f":"JE75*(1+JF74)","v":1991.4378133070104},2051.1809477062206,2112.7163761374072,2176.0978674215294,2241.3808034441754,2308.6222275475006,2377.8808943739259,2449.2173212051439,2522.6938408412984,2598.3746560665372,2676.3258957485336,2756.6156726209897,2839.3141427996193,2924.493567083608,3012.2283740961161,3102.5952253189998,3195.6730820785701,3291.5432745409275,3390.2895727771556,3491.9982599604705,3596.7582077592847,3704.6609539920632,3815.8007826118251,3930.2748060901799,4048.1830502728853,4169.6285417810723,4294.7173980345042,4423.5589199755395,4556.2656875748062,4692.9536582020501,4833.7422679481115,4978.7545359865553,5128.1171720661523,5281.9606872281374,5440.419507844982,5603.6320930803313,5771.7410558727415,5944.8932875489236,6123.2400861753913,6306.9372887606532,6496.1454074234734,6691.0297696461776,6891.7606627355626,7098.51348261763,7311.4688870961591,7530.8129537090445,7756.7373423203162,7989.4394625899258,8229.1226464676238,8475.9963258616535,8730.2762156375029,8992.1845021066274,9261.9500371698268,9539.8085382849222,9826.0027944334706,10120.782878266475,10424.40636461447,10737.138555552903,11059.25271221949,11391.030293586075,11732.761202393656,12084.744038465466,12447.286359619429,12820.704950408013,{"$f":"LQ75*(1+LR74)","v":13205.326098920254},13601.485881887862,14009.530458344498,14429.816372094832,14862.710863257678,15308.59218915541,15767.849954830073,16240.885453474975,16728.112017079224,17229.955377591599,17746.854038919348,18279.259660086929,18827.637449889538,19392.466573386224,19974.240570587812,20573.467787705446,21190.671821336611,21826.391975976709,22481.183735256011,23155.619247313691,23850.287824733103,24565.796459475096,25302.770353259348,26061.853463857129,26843.709067772845,27649.020339806029,28478.49095000021,29332.845678500216,30212.831048855223,31119.215980320881,32052.79245973051,33014.376233522424,34004.807520528098,35024.951746143939,36075.70029852826,37157.971307484106,38272.710446708632,39420.891760109895,40603.518512913193,41821.624068300589,43076.272790349605,44368.560974060092,45699.617803281893,47070.606337380348,48482.724527501763,49937.206263326814,51435.322451226617,52978.382124763419,54567.733588506322,56204.765596161516,57890.90856404636,59627.635820967749,61416.464895596786,63258.958842464694,65156.727607738634,67111.4294359708,69124.772319049924,71198.51548862143,73334.470953280077,75534.50508187848,77800.54023433484,80134.556441364883,82538.593134605835,85014.750928644018,{"$f":"OC75*(1+OD74)","v":87565.193456503344},90192.14926019845,92897.913738004412,95684.851150144546,98555.396684648891,101512.05858518837,104557.42034274402,107694.14295302634,110924.96724161714,114252.71625886565,117680.29774663162,121210.70667903057,124847.02787940149,128592.43871578353,132450.21187725704,136423.71823357476,140516.42978058202,144731.92267399948,149073.88035421947,153546.09676484606,158152.47966779146,162897.05405782521,167783.96567955997,172817.48464994677,178002.00918944518,183342.06946512853,188842.33154908239,194507.60149555487,200342.82954042152,206353.11442663416,212543.7078594332,218920.01909521621,225487.6196680727,232252.24825811488,239219.81570585835,246396.41017703409,253788.30248234511,261401.95155681547,269244.01010351995,277321.33040662558,285640.97031882434,294210.19942838908,303036.50541124074,312127.60057357798,321491.4285907853,331136.17144850886,341070.25659196411,351302.36428972305,361841.43521841476,372696.67827496718,383877.57862321619,395393.90598191269,407255.72316137009,419473.39485621121,432057.59670189756,445019.3246029545,458369.90434104315,472121.00147127447,486284.63151541271,500873.17046087509,515899.36557470134,531376.34654194245,547317.63693820068,563737.16604634677,{"$f":"QO75*(1+QP74)","v":580649.28102773719},598068.75945856934,616010.82224232645,634491.14690959628,653525.88131688419,673131.65775639075,693325.6074890825,714125.37571375503,735549.13698516774,757615.61109472276,780344.07942756452,803754.40181039146,827867.03386470326,852703.04488064442,878284.13622706372,904632.66031387565,931771.64012329199,959724.78932699072,988516.53300680046,1018172.0289970045,1048717.1898669146,1080178.7055629222,1112584.0667298099,1145961.5887317043,1180340.4363936554,1215750.6494854651,1252223.1689700291,1289789.86403913,1328483.5599603041,1368338.0667591132,1409388.2087618867,1451669.8550247434,1495219.9506754857,1540076.5491957502,1586278.8456716228,1633867.2110417716,1682883.2273730247,1733369.7241942154,1785370.8159200419,1838931.9403976433,1894099.8986095726,1950922.8955678598,2009450.5824348957,2069734.0999079426,2131826.1229051808,2195780.9065923365,2261654.3337901067,2329503.9638038101,2399389.0827179244,2471370.7551994622,2545511.8778554462,2621877.2341911094,2700533.5512168426,2781549.5577533478,2864996.0444859485,2950945.9258205271,3039474.3035951429,3130658.5327029973,3224578.2886840873,3321315.6373446099,3420955.1064649485,3523583.7596588968,3629291.2724486636,3738170.0106221237,{"$f":"TA75*(1+TB74)","v":3850315.1109407875},3965824.5642690114,4084799.3011970818,4207343.2802329948,4333563.5786399851,4463570.4859991847,4597477.6005791603,4735401.9285965348,4877463.986454431,5023787.9060480641,5174501.5432295064,5329736.5895263916,5489628.6872121831,5654317.5478285486,5823947.0742634051,5998665.4864913076,6178625.4510860471,6363984.2146186288,6554903.7410571883,6751550.8532889038,6954097.3788875714,7162720.3002541987,7377601.9092618246,7598929.9665396791,7826897.8655358693,8061704.8015019456,8303555.9455470042,8552662.6239134148,8809242.5026308168,9073519.7777097411,9345725.3710410334,9626097.1321722642,9914880.0461374316,10212326.447521554,10518696.240947202,10834257.128175618,11159284.842020888,11494063.387281515,11838885.28889996,12194051.847566959,12559873.402993968,12936669.605083788,13324769.693236303,13724512.784033392,14136248.167554393,14560335.612581026,14997145.680958457,15447060.051387211,15910471.852928828,16387786.008516693,16879419.588772196,17385802.176435363,17907376.241728425,18444597.528980277,18997935.454849686,19567873.518495176,20154909.72405003,20759557.015771531,21382343.726244677,22023814.038032018,22684528.459172979,23365064.312948167,24066016.242336612,24787996.72960671,{"$f":"VM75*(1+VN74)","v":25531636.631494913},26297585.73043976,27086513.302352954,27899108.701423544,28736081.962466251,29598164.421340238,30486109.353980448,31400692.634599861,32342713.413637858,33312994.816046994,34312384.660528407,35341756.200344257,36402008.886354588,37494069.152945228,38618891.227533586,39777457.964359596,40970781.703290388,42199905.154389098,43465902.309020773,44769879.378291398,46112975.759640142,47496365.032429345,48921255.98340223,50388893.6629043,51900560.472791433,53457577.286975175,55061304.605584435,56713143.743751973,58414538.056064531,60166974.197746471,61971983.423678868,63831142.926389232,65746077.214180909,67718459.530606344,69750013.316524535,71842513.716020271,73997789.127500877,76217722.801325902,78504254.485365689,80859382.119926661,83285163.583524466,85783718.491030201,88357230.045761108,91007946.947133943,93738185.355547965,96550330.916214406,99446840.843700841,102430246.06901187,105503153.45108223,108668248.05461469,111928295.49625313,115286144.36114073,118744728.69197495,122307070.55273421,125976282.66931625,129755571.14939573,133648238.28387761,137657685.43239394,141787415.99536577,146041038.47522676,150422269.62948358,154934937.71836808,159582985.84991914,164370475.42541671,{"$f":"XY75*(1+XZ74)","v":169301589.68817922},174380637.37882459,179612056.50018933,185000418.19519502,190550430.74105087,196266943.66328239,202154951.97318086,208219600.53237629,214466188.54834759,220900174.20479801,227527179.43094197,234352994.81387022,241383584.65828633,248625092.19803494,256083844.963976,263766360.31289527,271679351.12228215,279829731.65595061,288224623.60562915,296871362.31379801,305777503.18321198,314950828.27870834,324399353.12706959,334131333.7208817,344155273.73250818,354479931.94448346,365114329.90281796,376067759.7999025,387349792.59389961,398970286.37171662,410939394.96286815,423267576.81175423,435965604.11610687,449044572.23959011,462515909.4067778,476391386.68898112,490683128.28965056,505403622.13834012,520565730.80249035,536182702.72656506,552268183.80836201,568836229.32261288,585901316.20229125,603478355.68835998,621582706.35901082,640230187.5497812,659437093.17627466,679220205.97156286,699596812.15070975,720584716.51523101,742202258.01068795,764468325.75100863,787402375.52353895,811024446.78924513,835355180.19292247,860415835.59871018,886228310.66667151,912815159.98667169,940199614.78627181,968405603.22985995,997457771.32675576,1027381504.4665585,1058202949.6005552,1089949038.0885718,{"$f":"AAK75*(1+AAL74)","v":1122647509.2312291},1156326934.5081661,1191016742.543411,1226747244.8197134,1263549662.1643047,1301456152.0292339,1340499836.590111,1380714831.6878145,1422136276.638449,1464800364.9376025,1508744375.8857307,1554006707.1623027,1600626908.3771718,1648645715.6284869,1698105087.0973415,1749048239.7102618,1801519686.9015696,1855565277.5086167,1911232235.8338752,1968569202.9088914,2027626278.9961581,2088455067.3660429,2151108719.3870244,2215641980.9686351,2282111240.3976941,2350574577.6096249,2421091814.9379139,2493724569.3860512,2568536306.4676328,2645592395.6616616,2724960167.5315113,2806708972.5574565,2890910241.7341805,2977637548.9862061,3066966675.4557924,3158975675.7194662,3253744945.9910502,3351357294.3707819,3451898013.2019053,3555454953.5979624,3662118602.2059011,3771982160.2720785,3885141625.0802412,4001695873.8326488,4121746750.0476284,4245399152.5490575,4372761127.1255293,4503943960.9392948,4639062279.7674742,4778234148.1604986,4921581172.6053133,5069228607.783473,5221305466.0169773,5377944629.9974871,5539282968.8974123,5705461457.9643345,5876625301.7032642,6052924060.7543621,6234511782.576993,6421547136.0543032,6614193550.135932,6812619356.6400099,7016997937.3392105,7227507875.4593868,{"$f":"ACW75*(1+ACX74)","v":7444333111.7231684},7667663105.0748634,7897692998.2271099,8134623788.1739235,8378662501.8191414,8630022376.8737164,8888923048.1799278,9155590739.6253262,9430258461.8140869,9713166215.6685104,10004561202.138565,10304698038.202723,10613838979.348804,10932254148.729269,11260221773.191147,11598028426.386881,11945969279.178488,12304348357.553843,12673478808.280458,13053683172.528873,13445293667.704741,13848652477.735884,14264112052.067961,14692035413.629999,15132796476.0389,15586780370.320068,16054383781.42967,16536015294.872561,17032095753.718739,17543058626.330299,18069350385.120209,18611430896.673817,19169773823.574032,19744867038.281254,20337213049.429691,20947329440.912582,21575749324.139961,22223021803.864162,22889712457.980087,23576403831.71949,24283695946.671074,25012206825.071205,25762573029.823341,26535450220.71804,27331513727.339581,28151459139.159767,28996002913.33456,29865883000.734596,30761859490.756634,31684715275.479332,32635256733.743713,33614314435.756027,34622743868.828712,35661426184.893578,36731268970.440384,37833207039.553596,38968203250.740204,40137249348.262413,41341366828.710289,42581607833.571602,43859056068.578751,45174827750.636116,46530072583.155197,47925974760.649857,{"$f":"AFI75*(1+AFJ74)","v":49363754003.469353},50844666623.573433,52370006622.28064,53941106820.949059,55559340025.57753,57226120226.344856,58942903833.135201,60711190948.129257,62532526676.573135,64408502476.870331,66340757551.176445,68330980277.711739,70380909686.043091,72492336976.62439,74667107085.923126,76907120298.500824,79214333907.455856,81590763924.679535,84038486842.419922,86559641447.69252,89156430691.123291,91831123611.856995,94586057320.212708,97423639039.819092,100346348211.01367,103356738657.34409,106457440817.06441,109651164041.57634]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-02-01"},null,null,{"$f":"$F$80=I6","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic @ WACC)",null,"Currency",{"$f":"'Solar Carrying Charge'!M56","v":5.6541453874052738E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":1000},{"$f":"J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1000}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1000},{"$f":"'Solar Carrying Charge'!M55","v":7.0000000000000007E-2}]
[]
["Replacement and Decommissioning -- Costs that are Spread over the Operating Project Life by Moving to Current Values"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Solar Carrying Charge'!F52","v":"2016-03-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2025-03-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-02-28"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-02-28"},{"$f":"IF(J4,$F$101,J7)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"IF(BV4,$F$101,BV7)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"IF(EH4,$F$101,EH7)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"IF(GT4,$F$101,GT7)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"IF(JF4,$F$101,JF7)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"IF(LR4,$F$101,LR7)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"IF(OD4,$F$101,OD7)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"IF(QP4,$F$101,QP7)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"IF(TB4,$F$101,TB7)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"IF(VN4,$F$101,VN7)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":7.0000000000000007E-2},null,null,{"$f":"F33","v":1}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":7.0000000000000007E-2}]
[]
[null,"Date for Decommissioning/Residual Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-02-28"},{"$f":"J101","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"BV101","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EH101","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"GT101","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"JF101","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"LR101","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"OD101","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"QP101","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"TB101","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"VN101","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"XZ101","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"AAL101","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"ACX101","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"AFJ101","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Decommissioning",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":7.0000000000000007E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":7.0000000000000007E-2}]
[]
["Tax Depreciation Shield - Compute from the Capital Cost Including IDC and Spread the Benefit over the Entire Operating Period"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BT112+BU8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EF112+EG8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GR112+GS8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"JD112+JE8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LP112+LQ8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"OB112+OC8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"QN112+QO8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SZ112+TA8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"VL112+VM8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"XX112+XY8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"AAJ112+AAK8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ACV112+ACW8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"AFH112+AFI8","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":1},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(BV112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(EH112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(GT112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(JF112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(LR112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(OD112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(QP112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(TB112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(VN112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Solar Carrying Charge'!F113","v":1},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F89","v":1000},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*GT114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV119:BV121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH119:EH121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT119:GT121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF119:JF121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Solar Carrying Charge'!F58","v":0},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*EH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*GT122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*JF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"BU101","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"EG101","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"GS101","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"JE101","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"LQ101","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"OC101","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"QO101","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"TA101","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"VM101","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"XY101","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"AAK101","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"ACW101","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"AFI101","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Solar Carrying Charge'!F22","v":3.0000000000000027E-2},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1.03,1.0609,1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222,1.3842338707244459,1.4257608868461793,1.4685337134515648,1.5125897248551119,1.5579674166007653,1.6047064390987884,1.652847632271752,1.7024330612399046,1.7535060530771018,1.806111234669415,1.8602945717094976,1.9161034088607827,1.9735865111266062,2.0327941064604045,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"BT137*(1+$F$137*BU8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"EF137*(1+$F$137*EG8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"GR137*(1+$F$137*GS8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"JD137*(1+$F$137*JE8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"LP137*(1+$F$137*LQ8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"OB137*(1+$F$137*OC8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"QN137*(1+$F$137*QO8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"SZ137*(1+$F$137*TA8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"VL137*(1+$F$137*VM8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"XX137*(1+$F$137*XY8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"AAJ137*(1+$F$137*AAK8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"ACV137*(1+$F$137*ACW8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,{"$f":"AFH137*(1+$F$137*AFI8)","v":2.0937779296542165},2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165,2.0937779296542165]
[null,null,"Tax Adder (t/(1-t)",null,"%",{"$f":"F58/(1-F58)","v":0},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*BU140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*EG140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*GS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*JE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.03}]
[null,null,"Revenues",null,"Currency",null,null,null,{"$f":"I142","v":0},65.122912976909376,67.076600366216653,69.088898377203165,71.161565328519259,73.296412288374839,75.495304657026082,77.760163796736876,80.092968710638985,82.495757771958154,84.970630505116901,87.519749420270415,90.145341902878513,92.849702159964878,95.635193224763839,98.504249021506766,101.45937649215197,104.50315778691653,107.63825252052402,110.86740009613975,114.19342209902395,117.61922476199469,121.14780150485453,124.78223555000017,128.52570261650018,132.38147369499518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Capitalised",null,null,null,null,null,{"$f":"(I208-I209)*I4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU208-BU209)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG208-EG209)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS208-GS209)*GS4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE208-JE209)*JE4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ208-LQ209)*LQ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC208-OC209)*OC4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO208-QO209)*QO4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA208-TA209)*TA4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM208-VM209)*VM4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY208-XY209)*XY4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK208-AAK209)*AAK4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW208-ACW209)*ACW4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI208-AFI209)*AFI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I142","v":0},65.122912976909376,67.076600366216653,69.088898377203165,71.161565328519259,73.296412288374839,75.495304657026082,77.760163796736876,80.092968710638985,82.495757771958154,84.970630505116901,87.519749420270415,90.145341902878513,92.849702159964878,95.635193224763839,98.504249021506766,101.45937649215197,104.50315778691653,107.63825252052402,110.86740009613975,114.19342209902395,117.61922476199469,121.14780150485453,124.78223555000017,128.52570261650018,132.38147369499518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Add: Income",null,null,null,null,{"$f":"I224","v":0},{"$f":"J224","v":70.000000000000057},70.341396091616403,70.569931792394399,70.673604131457793,70.639446847663478,70.453459266813681,70.100530089498804,69.564355729992144,68.827352821346864,67.87056447480407,66.673559852682175,65.214326582950989,63.469155510556064,61.412517245097447,59.016929926520802,56.252817589871775,53.088358466712165,49.489322514297861,45.418897413862027,40.837502226102586,35.702587834998084,29.968423250108316,23.585866772276077,16.502120957835388,8.6604702417288451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Equity",null,null,"% p.p.",null,null,null,{"$f":"IF(H254>0.1,I224/H254)","v":false},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000048E-2,7.0000000000000048E-2,7.0000000000000062E-2,7.0000000000000076E-2,7.0000000000000076E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT254>0.1,BU224/BT254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF254>0.1,EG224/EF254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR254>0.1,GS224/GR254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD254>0.1,JE224/JD254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LP254>0.1,LQ224/LP254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OB254>0.1,OC224/OB254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QN254>0.1,QO224/QN254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(SZ254>0.1,TA224/SZ254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VL254>0.1,VM224/VL254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XX254>0.1,XY224/XX254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAJ254>0.1,AAK224/AAJ254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ACV254>0.1,ACW224/ACV254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFH254>0.1,AFI224/AFH254)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"CFADS",null,null,null,null,null,null,{"$f":"I236","v":0},65.122912976909376,67.076600366216653,69.088898377203165,71.161565328519259,73.296412288374839,75.495304657026082,77.760163796736876,80.092968710638985,82.495757771958154,84.970630505116901,87.519749420270415,90.145341902878513,92.849702159964878,95.635193224763839,98.504249021506766,101.45937649215197,104.50315778691653,107.63825252052402,110.86740009613975,114.19342209902395,117.61922476199469,121.14780150485453,124.78223555000017,128.52570261650018,132.38147369499518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Graphs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.03}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":65.122912976909376}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Financial Model","index":4,"n_rows":160,"n_cols":50,"rows_kept":160,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[null,"Operation Switch",null,null,null,{"$f":"F7","v":25},null,{"$f":"H2<=$F$3","v":true},{"$f":"I2<=$F$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AG2<=$F$3","v":false},{"$f":"AH2<=$F$3","v":false},{"$f":"AI2<=$F$3","v":false},{"$f":"AJ2<=$F$3","v":false},{"$f":"AK2<=$F$3","v":false},{"$f":"AL2<=$F$3","v":false},{"$f":"AM2<=$F$3","v":false},{"$f":"AN2<=$F$3","v":false},{"$f":"AO2<=$F$3","v":false},{"$f":"AP2<=$F$3","v":false},{"$f":"AQ2<=$F$3","v":false},{"$f":"AR2<=$F$3","v":false},{"$f":"AS2<=$F$3","v":false},{"$f":"AT2<=$F$3","v":false},{"$f":"AU2<=$F$3","v":false},{"$f":"AV2<=$F$3","v":false},{"$f":"AW2<=$F$3","v":false},{"$f":"AX2<=$F$3","v":false}]
[]
["Key Assumptions"]
[null,"Project Size",null,null,"kW",1000,null,null,"Carrying Charge Rate",null,{"$f":"G56","v":0.10017422933333332}]
[null,"Project Life",null,null,"years",{"$f":"'LCOE Comparison'!E18","v":25},null,null,"Project IRR",null,{"$f":"G52","v":0.11697276830449654}]
[null,"Capital Cost",null,null,"USD/kWp",{"$f":"'LCOE Comparison'!E5","v":750},null,null,"Equity IRR",null,{"$f":"G138","v":0}]
[null,"O&M Cost",null,null,"USD/kW-year",{"$f":"'LCOE Comparison'!E7","v":8},null,null,"Debt IRR",null,{"$f":"F98","v":3.3000000000000002E-2}]
[null,"Capacity Factor",null,null,"%",{"$f":"'LCOE Comparison'!E15","v":0.22},null,null,"DSCR"]
[null,"Finance Cost"]
[null,null,"Target IRR",null,"%",{"$f":"'LCOE Comparison'!E20","v":5.5E-2}]
[null,null,"Inflation Rate",null,"%",{"$f":"'Solar Carrying Charge'!F18","v":0.03}]
[null,null,"Applied IRR",null,"%",{"$f":"IF(F17,F12,(1+F12)/(1+F13)-1)","v":5.5E-2}]
[]
[null,"Price of Electricity",null,null,"USD/MWhr",42,"Price"]
[null,null,"Inflate Price",null,"switch",true]
[]
[null,"Depreciation & Taxes"]
[null,null,"Tax Depreciation Life",null,"Years",20]
[null,null,"Income Tax Rate",null,"%",0.3]
[null,null,"Tax Holiday",null,"Years",0]
[]
["Financing Assumptions"]
[null,"Debt Size (% of Project Cost)",null,null,"%",0.7]
[null,"Length of Debt Repayment",null,null,"Years",15]
[null,"Base Interest Rate",null,null,"%",2.3E-2]
[null,"Credit Spread",null,null,"%",0.01]
[null,"Sculpted",null,null,"switch",true]
[null,"Equal Amort",null,null,"switch",{"$f":"NOT(F29)","v":false}]
[null,"DSRA as percentage of Debt Service",null,null,"% of DS",0.25]
[]
["Operating Analysis"]
[null,"Capacity",null,null,"MW",{"$f":"F6/1000","v":1},null,{"$f":"$F$34*H3","v":1},{"$f":"$F$34*I3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%",{"$f":"F10","v":0.22},null,{"$f":"$F$35","v":0.22},{"$f":"$F$35","v":0.22},0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[null,"Hours",null,null,"hr",8760,null,{"$f":"$F$36","v":8760},{"$f":"$F$36","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760]
[null,"Generation",null,null,"MWhr",null,null,{"$f":"H34*H35*H36","v":1927.2},{"$f":"I34*I35*I36","v":1927.2},1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,1927.2,{"$f":"AG34*AG35*AG36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenue, Expense, Capex"]
[null,"Inflation Index",null,null,"Index",{"$f":"F17*F13","v":0.03},1,{"$f":"G40*(1+$F$40*$F$17)","v":1.03},{"$f":"H40*(1+$F$40*$F$17)","v":1.0609},1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222,1.3842338707244459,1.4257608868461793,1.4685337134515648,1.5125897248551119,1.5579674166007653,1.6047064390987884,1.652847632271752,1.7024330612399046,1.7535060530771018,1.806111234669415,1.8602945717094976,1.9161034088607827,1.9735865111266062,2.0327941064604045,2.0937779296542165,2.1565912675438432,2.2212890055701586,2.2879276757372633,2.3565655060093813,2.4272624711896627,2.5000803453253524,2.5750827556851132,2.6523352383556666,2.7319052955063365,2.8138624543715265,2.8982783280026725,2.9852266778427525,3.074783478178035,3.1670269825233763,3.2620377919990777,3.3598989257590501,3.4606958935318217,3.5645167703377765]
[null,"Price of Electricity",null,null,"USD/MWhr",{"$f":"F16","v":42},null,{"$f":"$F$41*H40","v":43.26},{"$f":"$F$41*I40","v":44.5578},45.894534,47.271370020000006,48.689511120600002,50.150196454218005,51.654702347844548,53.20434341827989,54.800473720828286,56.444487932453136,58.137822570426728,59.881957247539532,61.678415964965723,63.5287684439147,65.434631497232147,67.397670442149106,69.419600555413581,71.502188572075994,73.647254229238271,75.856671856115426,78.132372011798907,80.476343172152866,82.890633467317457,85.377352471336991,87.938673045477088,90.576833236841409,93.294138233946668,96.092962380965062,98.975751252394019,101.94502378996583,105.0033745036648,108.15347573877476,111.398080010938,114.74002241126614,118.18222308360411,121.72768977611224,125.3795204693956,129.14090608347746,133.0151332659818,137.00558726396127,141.11575488188009,145.34922752833651,149.70970435418661]
[null,"Revenues",null,null,"USD",null,null,{"$f":"H41*H37","v":83370.671999999991},{"$f":"I41*I37","v":85871.792159999997},88447.945924800006,91101.384302544015,93834.425831620334,96649.458606568936,99548.942364766015,102535.41063570901,105611.47295478027,108779.81714342369,112043.2116577264,115404.50800745819,118866.64324768195,122432.64254511241,126105.6218214658,129888.79047610976,133785.45419039307,137799.01781610487,141932.98835058801,146190.97800110566,150576.70734113886,155094.00856137302,159746.82881821421,164539.23368276065,169475.41069324344,{"$f":"AG41*AG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Cost/kW",null,null,"USD/kW-year",{"$f":"F9","v":8},null,{"$f":"$F$44","v":8},{"$f":"$F$44","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Total Operating Cost",null,null,"USD",null,null,{"$f":"H44*H34*1000*H40","v":8240},{"$f":"I44*I34*1000*I40","v":8487.1999999999989},8741.8160000000007,9004.0704800000003,9274.1925944000013,9552.4183722320013,9838.990923398962,10134.16065110093,10438.18547063396,10751.331034752979,11073.870965795568,11406.087094769435,11748.269707612519,12100.717798840895,12463.739332806123,12837.651512790308,13222.781058174016,13619.464489919237,14028.048424616814,14448.889877355321,14882.356573675981,15328.827270886261,15788.692089012849,16262.352851683236,16750.223437233733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capex/kW",null,null,"USD/kW",{"$f":"F8","v":750}]
[null,"Total Capex",null,null,"USD",null,{"$f":"F47*F34*1000","v":750000}]
[]
[null,"Free Project Cash Flow",null,null,"USD",null,{"$f":"G42-G45-G48","v":-750000},{"$f":"H42-H45-H48","v":75130.671999999991},77384.59216,79706.1299248,82097.31382254402,84560.233237220338,87097.040234336935,89709.951441367055,92401.249984608075,95173.287484146305,98028.48610867071,100969.34069193083,103998.42091268876,107118.37354006943,110331.92474627151,113641.88248865967,117051.13896331945,120562.67313221905,124179.55332618563,127904.93992597119,131742.08812375035,135694.35076746286,139765.18129048677,143958.13672920136,148276.8808310774,152725.1872560097,{"$f":"AG42-AG45-AG48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Cash Flow",null,null,"USD",null,{"$f":"G50/G40","v":-750000},{"$f":"H50/H40","v":72942.399999999994},72942.400000000009,72942.399999999994,72942.400000000009,72942.400000000009,72942.399999999994,72942.400000000009,72942.400000000009,72942.399999999994,72942.400000000009,72942.400000000009,72942.400000000009,72942.400000000009,72942.399999999994,72942.400000000009,72942.399999999994,72942.399999999994,72942.400000000009,72942.399999999994,72942.400000000009,72942.400000000009,72942.400000000009,72942.399999999994,72942.399999999994,72942.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR",null,null,"%",null,{"$f":"IRR(50:50)","v":0.11697276830449654},{"$f":"(G52+1)/(1+F13)-1","v":8.4439580878151954E-2}]
[null,"Target IRR",null,null,"%",null,{"$f":"F14","v":5.5E-2}]
[null,"NPV at Target IRR",null,null,"USD",null,{"$f":"NPV(G53,50:50)","v":573629.94203455967},"NPV Result"]
[]
[null,"Carrying Charge Rate",null,null,"%",null,{"$f":"H50/G72","v":0.10017422933333332}]
[null,"Level Payment",null,null,"%",null,{"$f":"PMT(G53,F7,-1)","v":7.4549352946438496E-2}]
[]
["Taxes & Depreciation"]
[null,"Plant Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F63","v":0},{"$f":"G63","v":950000},950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
[null,null,"Capital Expenditures",null,null,null,{"$f":"G72+G73","v":950000}]
[null,null,"Closing Balance",null,null,null,{"$f":"SUM(G61:G62)","v":950000},{"$f":"SUM(H61:H62)","v":950000},950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"1/F20","v":0.05},null,{"$f":"$F$65","v":0.05},{"$f":"$F$65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Depreciation Expense",null,null,null,null,{"$f":"MIN(H65*H63,G68)","v":47500},{"$f":"MIN(I65*I63,H68)","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,null,{"$f":"G67+H66","v":47500},{"$f":"H67+I66","v":95000},142500,190000,237500,285000,332500,380000,427500,475000,522500,570000,617500,665000,712500,760000,807500,855000,902500,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
[null,null,"Net Plant",null,null,null,null,{"$f":"H63-H67","v":902500},{"$f":"I63-I67","v":855000},807500,760000,712500,665000,617500,570000,522500,475000,427500,380000,332500,285000,237500,190000,142500,95000,47500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Sources and Uses of Funds"]
[null,"Uses of Funds"]
[null,null,"Capex",null,null,null,{"$f":"G48","v":750000}]
[null,null,"Cost Padding",null,null,null,200000,"Fixed","Computed","Difference"]
[null,null,"DSRA",null,null,null,{"$f":"Fixed","v":12304.384150412408},12304.384150412408,{"$f":"F31*H130","v":0},{"$f":"I74-H74","v":-12304.384150412408}]
[null,null,null,"Total Uses of Funds",null,null,{"$f":"SUM(G72:G74)","v":962304.3841504124}]
[]
[null,"Sources of Funds"]
[null,null,"Senior Debt",null,null,{"$f":"F25","v":0.7}]
[null,null,"Equity Investment"]
[null,null,null,"Total Source of Funds"]
[]
["Debt Balance"]
[null,"Sculpting Analysis"]
[null,null,"NPV of CFADS",null,{"$f":"F27+F28","v":3.3000000000000002E-2},{"$f":"NPV(E84,88:88)","v":0},{"$f":"F84/G78","v":{"$error":"#DIV/0!"}}]
[null,null,"Target Debt Service"]
[]
[null,null,"Debt Repayment Switch",null,null,{"$f":"F26","v":15},null,{"$f":"H2<=$F$87","v":true},{"$f":"I2<=$F$87","v":true},{"$f":"J2<=$F$87","v":true},{"$f":"K2<=$F$87","v":true},{"$f":"L2<=$F$87","v":true},{"$f":"M2<=$F$87","v":true},{"$f":"N2<=$F$87","v":true},{"$f":"O2<=$F$87","v":true},{"$f":"P2<=$F$87","v":true},{"$f":"Q2<=$F$87","v":true},{"$f":"R2<=$F$87","v":true},{"$f":"S2<=$F$87","v":true},{"$f":"T2<=$F$87","v":true},{"$f":"U2<=$F$87","v":true},{"$f":"V2<=$F$87","v":true},{"$f":"W2<=$F$87","v":false},{"$f":"X2<=$F$87","v":false},{"$f":"Y2<=$F$87","v":false},{"$f":"Z2<=$F$87","v":false},{"$f":"AA2<=$F$87","v":false},{"$f":"AB2<=$F$87","v":false},{"$f":"AC2<=$F$87","v":false},{"$f":"AD2<=$F$87","v":false},{"$f":"AE2<=$F$87","v":false},{"$f":"AF2<=$F$87","v":false},{"$f":"AG2<=$F$87","v":false},{"$f":"AH2<=$F$87","v":false},{"$f":"AI2<=$F$87","v":false},{"$f":"AJ2<=$F$87","v":false},{"$f":"AK2<=$F$87","v":false},{"$f":"AL2<=$F$87","v":false},{"$f":"AM2<=$F$87","v":false},{"$f":"AN2<=$F$87","v":false},{"$f":"AO2<=$F$87","v":false},{"$f":"AP2<=$F$87","v":false},{"$f":"AQ2<=$F$87","v":false},{"$f":"AR2<=$F$87","v":false},{"$f":"AS2<=$F$87","v":false},{"$f":"AT2<=$F$87","v":false},{"$f":"AU2<=$F$87","v":false},{"$f":"AV2<=$F$87","v":false},{"$f":"AW2<=$F$87","v":false},{"$f":"AX2<=$F$87","v":false}]
[null,null,"CFADS"]
[null,null,"Debt Service"]
[]
[null,null,"Level Repayments",null,null,{"$f":"F26","v":15}]
[]
[null,null,"Opening Balance"]
[null,null,"Add: Debt Drawdowns"]
[null,null,"Less: Repayments",null,{"$f":"F26","v":15},{"$f":"G78","v":0}]
[null,null,"Closing Balance"]
[]
[null,null,"Interest Rate",null,null,{"$f":"F27+F28","v":3.3000000000000002E-2},null,{"$f":"$F$98","v":3.3000000000000002E-2},{"$f":"$F$98","v":3.3000000000000002E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2]
[null,null,"Interest Expense",null,null,null,null,{"$f":"H98*H93","v":0},{"$f":"I98*I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit & Loss"]
[null,"Tax Holiday",null,null,"Years",{"$f":"F22","v":0},null,{"$f":"H2<=$F$102","v":false},{"$f":"I2<=$F$102","v":false},{"$f":"J2<=$F$102","v":false},{"$f":"K2<=$F$102","v":false},{"$f":"L2<=$F$102","v":false},{"$f":"M2<=$F$102","v":false},{"$f":"N2<=$F$102","v":false},{"$f":"O2<=$F$102","v":false},{"$f":"P2<=$F$102","v":false},{"$f":"Q2<=$F$102","v":false},{"$f":"R2<=$F$102","v":false},{"$f":"S2<=$F$102","v":false},{"$f":"T2<=$F$102","v":false},{"$f":"U2<=$F$102","v":false},{"$f":"V2<=$F$102","v":false},{"$f":"W2<=$F$102","v":false},{"$f":"X2<=$F$102","v":false},{"$f":"Y2<=$F$102","v":false},{"$f":"Z2<=$F$102","v":false},{"$f":"AA2<=$F$102","v":false},{"$f":"AB2<=$F$102","v":false},{"$f":"AC2<=$F$102","v":false},{"$f":"AD2<=$F$102","v":false},{"$f":"AE2<=$F$102","v":false},{"$f":"AF2<=$F$102","v":false},{"$f":"AG2<=$F$102","v":false},{"$f":"AH2<=$F$102","v":false},{"$f":"AI2<=$F$102","v":false},{"$f":"AJ2<=$F$102","v":false},{"$f":"AK2<=$F$102","v":false},{"$f":"AL2<=$F$102","v":false},{"$f":"AM2<=$F$102","v":false},{"$f":"AN2<=$F$102","v":false},{"$f":"AO2<=$F$102","v":false},{"$f":"AP2<=$F$102","v":false},{"$f":"AQ2<=$F$102","v":false},{"$f":"AR2<=$F$102","v":false},{"$f":"AS2<=$F$102","v":false},{"$f":"AT2<=$F$102","v":false},{"$f":"AU2<=$F$102","v":false},{"$f":"AV2<=$F$102","v":false},{"$f":"AW2<=$F$102","v":false},{"$f":"AX2<=$F$102","v":false}]
[]
[null,"Revenues"]
[null,"Less: Operating Costs"]
[null,null,"EBITDA"]
[null,"Depreciation"]
[null,null,"EBIT"]
[null,"Interest"]
[null,null,"EBT"]
[null,"Taxes",null,null,null,{"$f":"F21","v":0.3}]
[null,null,"Earnings/Net Profit"]
[]
[]
["Cashflow Waterfall"]
[null,"Revenues"]
[null,"Operating Expenses"]
[null,"Taxes"]
[null,null,"Cashflow Available for Debt Services"]
[null,"Interest Expense"]
[null,"Debt Repayment"]
[null,null,"Net Cashflow"]
[null,"Less: Cash Sweep"]
[null,"Less: Cash Trap"]
[null,null,"Dividends"]
[]
["Financial Ratios"]
[null,"DSCR",null,null,null,null,{"$f":"MIN(H128:AX128)","v":0},{"$f":"IF(H130,H129/H130)","v":false},{"$f":"IF(I130,I129/I130)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"CFADS",null,null,null,null,{"$f":"H119","v":0},{"$f":"I119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Divided by: Debt Service",null,null,null,null,{"$f":"H120+H121","v":0},{"$f":"I120+I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NPV of Debt Service",null,null,{"$f":"F27+F28","v":3.3000000000000002E-2},{"$f":"NPV(E132,130:130)","v":0}]
[]
[null,"Equity IRR"]
[null,null,"Equity Investment"]
[null,null,"Dividends"]
[null,null,null,"Net Equity Cashflow"]
[null,null,null,"Equity IRR"]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"DSRA",null,null,null,{"$f":"$G$74","v":12304.384150412408},{"$f":"$G$74","v":12304.384150412408},12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408]
[null,null,"Plant Balance",null,null,null,{"$f":"G63","v":950000},{"$f":"H63","v":950000},{"$f":"I63","v":950000},{"$f":"J63","v":950000},{"$f":"K63","v":950000},{"$f":"L63","v":950000},{"$f":"M63","v":950000},{"$f":"N63","v":950000},{"$f":"O63","v":950000},{"$f":"P63","v":950000},{"$f":"Q63","v":950000},{"$f":"R63","v":950000},{"$f":"S63","v":950000},{"$f":"T63","v":950000},{"$f":"U63","v":950000},{"$f":"V63","v":950000},{"$f":"W63","v":950000},{"$f":"X63","v":950000},{"$f":"Y63","v":950000},{"$f":"Z63","v":950000},{"$f":"AA63","v":950000},{"$f":"AB63","v":950000},{"$f":"AC63","v":950000},{"$f":"AD63","v":950000},{"$f":"AE63","v":950000},{"$f":"AF63","v":950000},{"$f":"AG63","v":950000},{"$f":"AH63","v":950000},{"$f":"AI63","v":950000},{"$f":"AJ63","v":950000},{"$f":"AK63","v":950000},{"$f":"AL63","v":950000},{"$f":"AM63","v":950000},{"$f":"AN63","v":950000},{"$f":"AO63","v":950000},{"$f":"AP63","v":950000},{"$f":"AQ63","v":950000},{"$f":"AR63","v":950000},{"$f":"AS63","v":950000},{"$f":"AT63","v":950000},{"$f":"AU63","v":950000},{"$f":"AV63","v":950000},{"$f":"AW63","v":950000},{"$f":"AX63","v":950000}]
[null,null,"Less: Accumulated Depreciation",null,null,null,{"$f":"G67","v":0},{"$f":"H67","v":47500},{"$f":"I67","v":95000},{"$f":"J67","v":142500},{"$f":"K67","v":190000},{"$f":"L67","v":237500},{"$f":"M67","v":285000},{"$f":"N67","v":332500},{"$f":"O67","v":380000},{"$f":"P67","v":427500},{"$f":"Q67","v":475000},{"$f":"R67","v":522500},{"$f":"S67","v":570000},{"$f":"T67","v":617500},{"$f":"U67","v":665000},{"$f":"V67","v":712500},{"$f":"W67","v":760000},{"$f":"X67","v":807500},{"$f":"Y67","v":855000},{"$f":"Z67","v":902500},{"$f":"AA67","v":950000},{"$f":"AB67","v":950000},{"$f":"AC67","v":950000},{"$f":"AD67","v":950000},{"$f":"AE67","v":950000},{"$f":"AF67","v":950000},{"$f":"AG67","v":950000},{"$f":"AH67","v":950000},{"$f":"AI67","v":950000},{"$f":"AJ67","v":950000},{"$f":"AK67","v":950000},{"$f":"AL67","v":950000},{"$f":"AM67","v":950000},{"$f":"AN67","v":950000},{"$f":"AO67","v":950000},{"$f":"AP67","v":950000},{"$f":"AQ67","v":950000},{"$f":"AR67","v":950000},{"$f":"AS67","v":950000},{"$f":"AT67","v":950000},{"$f":"AU67","v":950000},{"$f":"AV67","v":950000},{"$f":"AW67","v":950000},{"$f":"AX67","v":950000}]
[null,null,"Net Plant",null,null,null,{"$f":"G143-G144","v":950000},{"$f":"H143-H144","v":902500},855000,807500,760000,712500,665000,617500,570000,522500,475000,427500,380000,332500,285000,237500,190000,142500,95000,47500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Assets",null,null,{"$f":"G145+G142","v":962304.3841504124},{"$f":"H145+H142","v":914804.3841504124},867304.3841504124,819804.3841504124,772304.3841504124,724804.3841504124,677304.3841504124,629804.3841504124,582304.3841504124,534804.3841504124,487304.3841504124,439804.3841504124,392304.3841504124,344804.3841504124,297304.3841504124,249804.3841504124,202304.3841504124,154804.3841504124,107304.38415041241,59804.384150412407,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408,12304.384150412408]
[]
[null,"Liabilities & Capital"]
[null,null,"Debt",null,null,null,{"$f":"G96","v":0},{"$f":"H96","v":0},{"$f":"I96","v":0},{"$f":"J96","v":0},{"$f":"K96","v":0},{"$f":"L96","v":0},{"$f":"M96","v":0},{"$f":"N96","v":0},{"$f":"O96","v":0},{"$f":"P96","v":0},{"$f":"Q96","v":0},{"$f":"R96","v":0},{"$f":"S96","v":0},{"$f":"T96","v":0},{"$f":"U96","v":0},{"$f":"V96","v":0},{"$f":"W96","v":0},{"$f":"X96","v":0},{"$f":"Y96","v":0},{"$f":"Z96","v":0},{"$f":"AA96","v":0},{"$f":"AB96","v":0},{"$f":"AC96","v":0},{"$f":"AD96","v":0},{"$f":"AE96","v":0},{"$f":"AF96","v":0},{"$f":"AG96","v":0},{"$f":"AH96","v":0},{"$f":"AI96","v":0},{"$f":"AJ96","v":0},{"$f":"AK96","v":0},{"$f":"AL96","v":0},{"$f":"AM96","v":0},{"$f":"AN96","v":0},{"$f":"AO96","v":0},{"$f":"AP96","v":0},{"$f":"AQ96","v":0},{"$f":"AR96","v":0},{"$f":"AS96","v":0},{"$f":"AT96","v":0},{"$f":"AU96","v":0},{"$f":"AV96","v":0},{"$f":"AW96","v":0},{"$f":"AX96","v":0}]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F155","v":0},{"$f":"G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Net Income/Earnings",null,null,{"$f":"G112","v":0},{"$f":"H112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Dividends",null,null,{"$f":"G125","v":0},{"$f":"H125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Equity paid in Capital",null,null,{"$f":"G79","v":0},{"$f":"H79","v":0},{"$f":"I79","v":0},{"$f":"J79","v":0},{"$f":"K79","v":0},{"$f":"L79","v":0},{"$f":"M79","v":0},{"$f":"N79","v":0},{"$f":"O79","v":0},{"$f":"P79","v":0},{"$f":"Q79","v":0},{"$f":"R79","v":0},{"$f":"S79","v":0},{"$f":"T79","v":0},{"$f":"U79","v":0},{"$f":"V79","v":0},{"$f":"W79","v":0},{"$f":"X79","v":0},{"$f":"Y79","v":0},{"$f":"Z79","v":0},{"$f":"AA79","v":0},{"$f":"AB79","v":0},{"$f":"AC79","v":0},{"$f":"AD79","v":0},{"$f":"AE79","v":0},{"$f":"AF79","v":0},{"$f":"AG79","v":0},{"$f":"AH79","v":0},{"$f":"AI79","v":0},{"$f":"AJ79","v":0},{"$f":"AK79","v":0},{"$f":"AL79","v":0},{"$f":"AM79","v":0},{"$f":"AN79","v":0},{"$f":"AO79","v":0},{"$f":"AP79","v":0},{"$f":"AQ79","v":0},{"$f":"AR79","v":0},{"$f":"AS79","v":0},{"$f":"AT79","v":0},{"$f":"AU79","v":0},{"$f":"AV79","v":0},{"$f":"AW79","v":0},{"$f":"AX79","v":0}]
[null,null,null,"Closing Balance",null,null,{"$f":"G151+G152-G153+G154","v":0},{"$f":"H151+H152-H153+H154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Liabilities & Capital",null,null,null,{"$f":"G149+G155","v":0},{"$f":"H149+H155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference Between Assets & Liabilities",null,null,{"$f":"G157-G146","v":-962304.3841504124},{"$f":"H157-H146","v":-914804.3841504124},-867304.3841504124,-819804.3841504124,-772304.3841504124,-724804.3841504124,-677304.3841504124,-629804.3841504124,-582304.3841504124,-534804.3841504124,-487304.3841504124,-439804.3841504124,-392304.3841504124,-344804.3841504124,-297304.3841504124,-249804.3841504124,-202304.3841504124,-154804.3841504124,-107304.38415041241,-59804.384150412407,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408,-12304.384150412408]
[null,null,null,"Test",{"$f":"AND(G160:AX160)","v":false},null,{"$f":"ROUND(G159,3)=0","v":false},{"$f":"ROUND(H159,3)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"P90 Exercise","index":5,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
["Standard Deviation"]
[]
[null,null,"Irriadiation in Solar",null,0.03,null,null,null,null,null,null,null,"% Cash Reduction = (DSCR-1)/DSCR"]
[null,null,"Performance Ratio",null,0.06,null,null,null,null,null,null,null,"% Cash Reduction* DSCR = (DSCR-1)"]
[null,null,"Modelling Error",null,0.04,null,null,null,null,null,null,null,"1 = DSCR - DSCR * Pct Reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,"DSCR = 1/(1-Pct Reduction)"]
[null,"Variance Calculation",null,null,null,"Yield (kWh/kWp)","kWp","Production (kWh)","Standard Deviation Percent","Standard Deviation (kWh)","Standard Deviation Squared"]
[null,null,"Irriadiation in Solar",null,null,2000,1000,null,{"$f":"E4","v":0.03}]
[null,null,"Performance Ratio",null,0.82,null,1000,null,{"$f":"E5","v":0.06}]
[null,null,"Modelling Error",null,null,null,1000,null,0.04]
[]
[null,null,"Mean Square Error",null,null,null,null,null,null,{"$f":"SUM(J9:J11)","v":0},{"$f":"SUM(K9:K11)^0.5","v":0}]
[]
["P Values",null,null,null,"Prob","Production","% of P50","DSCR"]
[null,"P99",null,null,0.01]
[null,"P95",null,null,0.05]
[null,"P90",null,null,0.1]
[null,"P75",null,null,0.25]
[null,"P50",null,null,0.5]

{"sheet":"Battery Balance Exercise","index":6,"n_rows":32,"n_cols":31,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Assumptions"]
[null,"Battery"]
[null,null,"Capacity",null,"kW",600]
[null,null,"Duration",null,"Hour",5]
[null,null,"1-cycle energy",null,"kWh",{"$f":"F3*F4","v":3000}]
[null,null,"Loss Percent",null,"%",0.7]
[]
["Loads"]
[null,"Hour",null,null,null,null,null,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,0,1,2,3,4,5,6]
[null,"Load Required",null,null,null,null,null,100,50,50,50,50,50,50,50,600,600,1200,1200,1200,1200,600,400,200,40,50,50,50,60,70,200]
[null,"Solar Produced",null,null,null,null,null,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Battery Storage Balance"]
[null,"Remaining storage balance"]
[null,null,"Total maximum storage",null,"kWh",{"$f":"F5","v":3000}]
[null,null,"less: Current Storage",null,"kWh"]
[null,null,"Remaining storage",null,"kWh"]
[]
[null,"Energy balance"]
[null,null,"Opening balance",null,"kWh"]
[null,null,"Add: charging from solar",null,"kW",{"$f":"F3","v":600}]
[null,null,"Less: Efficiency Loss",null,"kW",{"$f":"1-F6","v":0.30000000000000004}]
[null,null,"less: discharge to load",null,"kW",{"$f":"F21","v":600}]
[null,null,"Closing balance",null,"kWh"]
[]
["Summary for Graph"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Charging",null,null,null,{"$f":"H21","v":0},{"$f":"I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discharge",null,null,null,{"$f":"H23","v":0},{"$f":"I23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Balance",null,null,null,{"$f":"H24","v":0},{"$f":"I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Battery Analysis","index":7,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Summary Results"]
[null,null,"Total Revenues for Day"]
[null,null,"Total Cost for Day"]
[null,null,"Net Revenues for Day"]
[null,null,"Capital and Oper Cost"]
[null,null,"Net Profit"]
[]
["Battery Parameters"]
[null,null,null,null,null,null,null,"Hour","Price/MWH","Capacity for Purchase","Capacity for Sale","Purchase Cost","Sale Proceeds","Net Proceeds"]
[null,"One Cycle Energy",null,"MWH",1,null,null,1,5]
[null,"Duration",null,"Hrs per Cycle",4,null,null,2,5]
[null,"Capacity",null,"MW",{"$f":"E10/E11","v":0.25},null,null,3,5]
[null,"Operating Cost per Cycle",null,"USD/kWh",2,null,null,4,5]
[null,null,null,null,null,null,null,5,20]
[null,"Capital Cost",null,"USD",400000,null,null,6,20]
[null,"Efficiency",null,"%",0.7,null,null,7,20]
[null,null,null,null,null,null,null,8,20]
[null,null,null,null,null,null,null,9,20]
[null,"Fixed Cost per Day",null,null,null,null,null,10,20]
[null,null,null,null,null,null,null,11,20]
[null,"Carrying Charge",null,"%",0.17,null,null,12,20]
[null,"Annual Capital Cost",null,"USD/year",{"$f":"E15*E21","v":68000},null,null,13,20]
[null,"Daily Capital Cost",null,"USD/day",{"$f":"E22/365","v":186.30136986301369},null,null,14,20]
[null,"Annual O&M Cost",null,"USD/year",{"$f":"E13*1000","v":2000},null,null,15,20]
[null,"O&M Cost per Day",null,"USD/day",{"$f":"E24/365","v":5.4794520547945202},null,null,16,20]
[null,"Total Daily Cost",null,"USD/MW-day",{"$f":"E23+E25","v":191.7808219178082},null,null,17,100]
[null,null,null,null,null,null,null,18,250]
[null,null,null,null,null,null,null,19,150]
[null,null,null,null,null,null,null,20,80]
[null,null,null,null,null,null,null,21,20]
[null,null,null,null,null,null,null,22,20]
[null,null,null,null,null,null,null,23,20]
[null,null,null,null,null,null,null,24,20]
[]
[null,null,null,null,null,null,null,null,null,"Total for Day",null,{"$f":"SUM(L10:L33)","v":0},{"$f":"SUM(M10:M33)","v":0},{"$f":"SUM(N10:N33)","v":0}]

{"sheet":"Micro Grid Results","index":8,"n_rows":63,"n_cols":31,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Timeline",null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,"Battery",null,{"$f":"F16","v":0},"Solar",{"$f":"'Micro Grid Parameters'!M35*1000","v":360},"Total Diesel",null,{"$f":"F46","v":9320},"Solar Wasted",null,{"$f":"F48","v":0},"Duration",{"$f":"'Micro Grid Parameters'!$K$42","v":0}]
[]
[]
["Assumptions"]
[null,"Load"]
[null,null,"Load Hour",null,"Hour",{"$f":"'Load Shapes for Microgrid'!D5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,{"$f":"'Load Shapes for Microgrid'!B20","v":"Non Coincident"},null,"kW",{"$f":"'Load Shapes for Microgrid'!D20","v":40},{"$f":"'Load Shapes for Microgrid'!E20","v":50},{"$f":"'Load Shapes for Microgrid'!F20","v":50},{"$f":"'Load Shapes for Microgrid'!G20","v":50},{"$f":"'Load Shapes for Microgrid'!H20","v":60},{"$f":"'Load Shapes for Microgrid'!I20","v":70},{"$f":"'Load Shapes for Microgrid'!J20","v":200},{"$f":"'Load Shapes for Microgrid'!K20","v":200},{"$f":"'Load Shapes for Microgrid'!L20","v":200},{"$f":"'Load Shapes for Microgrid'!M20","v":200},{"$f":"'Load Shapes for Microgrid'!N20","v":200},{"$f":"'Load Shapes for Microgrid'!O20","v":200},{"$f":"'Load Shapes for Microgrid'!P20","v":200},{"$f":"'Load Shapes for Microgrid'!Q20","v":200},{"$f":"'Load Shapes for Microgrid'!R20","v":200},{"$f":"'Load Shapes for Microgrid'!S20","v":600},{"$f":"'Load Shapes for Microgrid'!T20","v":600},{"$f":"'Load Shapes for Microgrid'!U20","v":1200},{"$f":"'Load Shapes for Microgrid'!V20","v":1200},{"$f":"'Load Shapes for Microgrid'!W20","v":1200},{"$f":"'Load Shapes for Microgrid'!X20","v":1200},{"$f":"'Load Shapes for Microgrid'!Y20","v":600},{"$f":"'Load Shapes for Microgrid'!Z20","v":400},{"$f":"'Load Shapes for Microgrid'!AA20","v":200}]
[]
[null,"Solar power"]
[null,null,"Hour",null,"Hour",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"Pattern",null,"%",{"$f":"'Load Shapes for Microgrid'!D11","v":0},{"$f":"'Load Shapes for Microgrid'!E11","v":0},{"$f":"'Load Shapes for Microgrid'!F11","v":0},{"$f":"'Load Shapes for Microgrid'!G11","v":0},{"$f":"'Load Shapes for Microgrid'!H11","v":0},{"$f":"'Load Shapes for Microgrid'!I11","v":0},{"$f":"'Load Shapes for Microgrid'!J11","v":0},{"$f":"'Load Shapes for Microgrid'!K11","v":0.4},{"$f":"'Load Shapes for Microgrid'!L11","v":0.5},{"$f":"'Load Shapes for Microgrid'!M11","v":0.7},{"$f":"'Load Shapes for Microgrid'!N11","v":0.8},{"$f":"'Load Shapes for Microgrid'!O11","v":1},{"$f":"'Load Shapes for Microgrid'!P11","v":0.8},{"$f":"'Load Shapes for Microgrid'!Q11","v":0.6},{"$f":"'Load Shapes for Microgrid'!R11","v":0.5},{"$f":"'Load Shapes for Microgrid'!S11","v":0.4},{"$f":"'Load Shapes for Microgrid'!T11","v":0},{"$f":"'Load Shapes for Microgrid'!U11","v":0},{"$f":"'Load Shapes for Microgrid'!V11","v":0},{"$f":"'Load Shapes for Microgrid'!W11","v":0},{"$f":"'Load Shapes for Microgrid'!X11","v":0},{"$f":"'Load Shapes for Microgrid'!Y11","v":0},{"$f":"'Load Shapes for Microgrid'!Z11","v":0},{"$f":"'Load Shapes for Microgrid'!AA11","v":0}]
[null,null,"Solar Capacity",null,"kW",{"$f":"'Micro Grid Parameters'!K35*1000","v":0}]
[]
[null,"Battery"]
[null,null,"Capacity",null,"kW",{"$f":"'Micro Grid Parameters'!K41*1000","v":0},null,"Total diesel energy",null,{"$f":"SUM(H46:AE46)","v":9320}]
[null,null,"Duration",null,"Hour",{"$f":"'Micro Grid Parameters'!K42","v":0},null,"Peak Load",null,{"$f":"MAX(24:24)/1000","v":1.2}]
[null,null,"1-cycle energy",null,"kWh",{"$f":"F16*F17","v":0}]
[null,null,"Loss Percent",null,"%",{"$f":"'Micro Grid Parameters'!K43","v":0}]
[]
[]
["Operations"]
[null,null,null,null,null,null,null,7,{"$f":"IF(H23=23,0,H23+1)","v":8},{"$f":"IF(I23=23,0,I23+1)","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,0,1,2,3,4,5,6]
[null,"Original Load",null,null,"KW",null,null,{"$f":"LOOKUP(H23,7:7,8:8)","v":200},{"$f":"LOOKUP(I23,7:7,8:8)","v":200},200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200,40,50,50,50,60,70,200]
[null,"Total Solar Power",null,null,"kW",{"$f":"F13","v":0},null,{"$f":"LOOKUP(H23,11:11,12:12)*$F$25","v":0},{"$f":"LOOKUP(I23,11:11,12:12)*$F$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Load Served by Solar",null,null,"kW",null,null,{"$f":"MIN(H24,H25)","v":0},{"$f":"MIN(I24,I25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Power for Charging",null,null,"KW",null,null,{"$f":"H25-H26","v":0},{"$f":"I25-I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Load from Diesel or Discharge",null,null,"KW",null,null,{"$f":"H24-H26","v":200},{"$f":"I24-I26","v":200},200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200,40,50,50,50,60,70,200]
[]
[null,"Remaining storage balance"]
[null,null,"Total maximum storage",null,"kWh",{"$f":"$F$18","v":0},null,{"$f":"$F$31","v":0},{"$f":"$F$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: storage used",null,"kWh",null,null,{"$f":"H36","v":0},{"$f":"I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining storage",null,"kWh",null,null,{"$f":"H31-H32","v":0},{"$f":"I31-I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy balance"]
[null,null,"Opening balance",null,null,null,null,{"$f":"G40","v":0},{"$f":"H40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: charging from solar",null,"kW",{"$f":"F16","v":0},null,{"$f":"MIN(H27,$F$37,H33)","v":0},{"$f":"MIN(I27,$F$37,I33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Efficiency Loss",null,null,{"$f":"1-F19","v":1},null,{"$f":"$F$38*H37","v":0},{"$f":"$F$38*I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: discharge to load",null,null,null,null,{"$f":"MIN(H28,H36)","v":0},{"$f":"MIN(I28,I36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,0,{"$f":"H36+H37-H39-H38","v":0},{"$f":"I36+I37-I39-I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Test",null,null,{"$f":"AND(H42:AE42)","v":true},null,null,{"$f":"H40<=$F$18","v":true},{"$f":"I40<=$F$18","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Load from Discharge or Diesel",null,null,null,null,null,{"$f":"H28","v":200},{"$f":"I28","v":200},200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200,40,50,50,50,60,70,200]
[null,"Less: Discharge of Battery",null,null,null,null,null,{"$f":"H39","v":0},{"$f":"I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Load from diesel",null,null,null,{"$f":"SUM(H46:AE46)","v":9320},null,{"$f":"H44-H45","v":200},{"$f":"I44-I45","v":200},200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200,40,50,50,50,60,70,200]
[]
[null,"Solar Wasted",null,null,null,{"$f":"SUM(H48:AE48)","v":0},null,{"$f":"H25-H26-H37","v":0},{"$f":"I25-I26-I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"H1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,"Load",null,null,null,null,null,{"$f":"H24","v":200},{"$f":"I24","v":200},200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200,40,50,50,50,60,70,200]
[null,"Solar",null,null,null,null,null,{"$f":"H25","v":0},{"$f":"I25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"H50","v":0},{"$f":"I50","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,"Charge",null,null,null,null,null,{"$f":"H37","v":0},{"$f":"I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discharge",null,null,null,null,null,{"$f":"H39","v":0},{"$f":"I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Cost USD/Year",{"$f":"'Micro Grid Parameters'!K53+'Micro Grid Parameters'!K59","v":745600.0279136895}]
[]
[null,null,null,"Total Cost of Diesel",{"$f":"'Micro Grid Parameters'!K53+'Micro Grid Parameters'!K56","v":745600.0279136895}]
[null,null,null,"Total Fixed Cost of Solar",{"$f":"'Micro Grid Parameters'!K39","v":0}]
[null,null,null,"Total Fixed Cost of Batteries",{"$f":"'Micro Grid Parameters'!K46","v":0}]

{"sheet":"Micro Grid Parameters","index":9,"n_rows":73,"n_cols":59,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Technology Costs",null,null,null,null,null,1,"<----- Code #",null,{"$f":"K61","v":745600.0279136895}]
[null,null,null,"Solar without Tracking","Solar without Tracking","Lithium Battery Cost Structure","Flow Battery Cost Structure","Diesel Cost",null,null,{"$f":"INDEX(L2:P2,$K$1)","v":"Diesel Only Scenario "},"Diesel Only Scenario ","Solar+Diesel without Spinning Reserve","Solar+Diesel with Spinning Reserve - 100% Load Factor","Solar and Flow Battery and Diesel","Solar and Lithium Battery and Diesel"]
["Capital and Operating Costs"]
[null,null,"Capital Cost/kW",{"$f":"'Financial Model'!F8","v":750},1000,null,null,800]
[null,null,"Duration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(L2:P2)","v":"Diesel Only Scenario "}]
[null,null,"Capital Cost/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar+Diesel without Spinning Reserve"]
[null,null,"Lifetime",null,null,10,20,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar+Diesel with Spinning Reserve - 100% Load Factor"]
[null,null,"O&M Cost/kW-year",{"$f":"'Financial Model'!F9","v":8},10,null,null,17.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar and Flow Battery and Diesel"]
[null,null,"Variable O&M/MWh",0,0,null,null,12.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar and Lithium Battery and Diesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,"Heat Rate-Btu/kWh",null,null,null,null,9000]
[null,null,"Conversion L/Btu",null,null,null,null,{"$f":"0.025693730729702/1000","v":2.5693730729702001E-5}]
[null,null,"Heat Rate-L/kWh",null,null,null,null,{"$f":"H12*H11","v":0.231243576567318}]
[]
[null,null,"Fuel Cost USD/L",null,null,null,null,{"$f":"MasterScenario!E25/50","v":0.8}]
[null,null,"Fuel Cost USD/MWh",null,null,null,null,{"$f":"H15*H13*1000","v":184.99486125385442}]
[]
[null,null,"Capacity Factor",{"$f":"'Financial Model'!F10","v":0.22},0.23,null,null,{"$f":"L29","v":0.32361111111111113}]
[null,null,"Battery Efficiency",null,null,0.67,0.67]
[null,null,"Carrying Charge Rate",{"$f":"'Solar Carrying Charge'!F1","v":6.3226129103795506E-2},{"$f":"D20","v":6.3226129103795506E-2},null,null,{"$f":"'Carrying Charge for Diesel'!F1","v":5.4960425937841111E-2}]
[]
[null,null,"Total Fix Cost/kW-year",{"$f":"D20*D4+D8","v":55.419596827846632},{"$f":"E20*E4+E8","v":73.2261291037955},null,null,{"$f":"H20*H4+H8","v":61.468340750272887}]
[null,null,"Total Variable Cost/MWh",{"$f":"D9+D16","v":0},{"$f":"E9+E16","v":0},null,null,{"$f":"H16+H9","v":197.49486125385442},null,null,{"$f":"INDEX(L23:P23,$K$1)","v":197.49486125385442},{"$f":"H23","v":197.49486125385442},{"$f":"H23","v":197.49486125385442},{"$f":"$H$23","v":197.49486125385442},{"$f":"H23","v":197.49486125385442},{"$f":"H23","v":197.49486125385442}]
[null,null,"LCOE 2018 (USD/MWhr)",{"$f":"D22*1000/(8760*D18)+D23","v":28.75653633657463},{"$f":"E22*1000/(8760*E18)+E23","v":36.344118078119656},null,null,{"$f":"H22*1000/(8760*H18)+H23","v":219.17809039734536}]
[]
["System Scenarios"]
[null,"Part 1: Loads"]
[null,null,"Peak Load (MW)",null,null,null,null,null,null,null,{"$f":"'Micro Grid Results'!J17","v":1.2},{"$f":"K28","v":1.2},{"$f":"L28","v":1.2},1.2,1.2,1.2]
[null,null,"Load Factor",null,null,null,null,null,null,null,{"$f":"'Load Shapes for Microgrid'!C20","v":0.32361111111111113},{"$f":"K29","v":0.32361111111111113},{"$f":"L29","v":0.32361111111111113},0.32361111111111113,0.32361111111111113,0.32361111111111113]
[null,null,"Annual Demand (MWh)",null,null,null,null,null,null,null,{"$f":"K29*K28*8760","v":3401.8},{"$f":"L29*L28*8760","v":3401.8},3401.8,{"$f":"N29*N28*8760","v":3401.8},3401.8,3401.8]
[null,null,"Diesel Capacity (MW)",null,null,null,null,null,null,null,1.2,1.2,1.2,1.2,1.2,{"$f":"BF31/100","v":3.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,null,"Minimum Capacity %",null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[null,"Part 2: Solar Analysis"]
[null,null,"Solar Installed (MW)",null,null,null,null,null,null,null,{"$f":"INDEX(L35:P35,$K$1)","v":0},0,{"$f":"BF35/1000","v":0.36},{"$f":"BF35/1000","v":0.36},{"$f":"BF35/100","v":3.6},{"$f":"O35","v":3.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Capacity Factor (From Load Analysis)",null,null,null,null,null,null,null,{"$f":"'Load Shapes for Microgrid'!C11","v":0.23750000000000002},null,{"$f":"$K$36","v":0.23750000000000002},{"$f":"$K$36","v":0.23750000000000002},0.23750000000000002,0.23750000000000002]
[null,null,"Solar Production (MWH)",null,null,null,null,null,null,null,{"$f":"INDEX(L37:P37,$K$1)","v":0},null,{"$f":"M36*M35*8760","v":748.98},{"$f":"N36*N35*8760","v":748.98},{"$f":"O36*O35*8760","v":7489.8000000000011},{"$f":"P36*P35*8760","v":7489.8000000000011}]
[null,null,"Solar Fixed Cost (USD/kW-yr)",null,null,null,null,null,null,null,{"$f":"INDEX(L38:P38,$K$1)","v":0},null,{"$f":"D22","v":55.419596827846632},{"$f":"M38","v":55.419596827846632},{"$f":"N38","v":55.419596827846632},55.419596827846632]
[null,null,"Total Solar Fixed Cost - USD",null,null,null,null,null,null,null,{"$f":"K35*K38*1000","v":0},null,{"$f":"M35*M38*1000","v":19951.054858024785},{"$f":"N35*N38*1000","v":19951.054858024785},{"$f":"O35*O38*1000","v":199510.54858024788},{"$f":"P35*P38*1000","v":199510.54858024788}]
[]
[null,null,"Capacity of Batteries (MW)",null,null,null,null,null,null,null,{"$f":"INDEX(L41:P41,$K$1)","v":0},0,0,0,{"$f":"BF41/100","v":2.1},{"$f":"BF41/100","v":2.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,50]
[null,null,"Duration of Single Battery h",null,null,4,4,null,null,null,{"$f":"INDEX(L42:P42,$K$1)","v":0},null,null,null,{"$f":"BF42","v":4},{"$f":"BF42","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,"Efficiency of Battery",null,null,null,null,null,null,null,{"$f":"INDEX(L43:P43,$K$1)","v":0},null,null,null,0.7,0.8]
[null,null,"Potential Discharge from Battery in Day"]
[null,null,"Fixed Cost of Batteries (USD/kW-year)",null,null,null,null,null,null,null,{"$f":"INDEX(L45:P45,$K$1)","v":0},null,null,null,{"$f":"'Battery Cost'!E16","v":192.88},{"$f":"'Battery Cost'!G16","v":591.20000000000005}]
[null,null,"Total Fixed Cost of Batteries (USD)",null,null,null,null,null,null,null,{"$f":"K41*K45*1000","v":0}]
[]
[null,null,"Discharge from Battery in Year(MWH)",null,null,null,null,null,null,null,{"$f":"'Micro Grid Results'!M2*365/1000","v":3401.8}]
[]
["Total Cost to Consumers"]
[null,null,"Remaining Diesel MWH",null,null,null,null,null,null,null,{"$f":"'Micro Grid Results'!M2*365/1000","v":3401.8},{"$f":"L30","v":3401.8},{"$f":"M30-M37","v":2652.82},{"$f":"N30-N37","v":2652.82},{"$f":"O30-O37","v":-4088.0000000000009},{"$f":"P30-P37","v":-4088.0000000000009}]
[null,null,"Diesel Variable Cost/MWH",null,null,null,null,null,null,null,{"$f":"INDEX(L52:P52,$K$1)","v":197.49486125385442},{"$f":"H23","v":197.49486125385442},{"$f":"L52","v":197.49486125385442},{"$f":"M52","v":197.49486125385442},{"$f":"N52","v":197.49486125385442},197.49486125385442]
[null,null,"Diesel Variable Cost ",null,null,null,null,null,null,null,{"$f":"K52*K51","v":671838.01901336201},{"$f":"L52*L51","v":671838.01901336201},{"$f":"M52*M51","v":523918.31783145014},{"$f":"N52*N51","v":523918.31783145014},{"$f":"O52*O51","v":-807358.99280575709},-807358.99280575709]
[null,null,"Diesel Fixed Cost/kW-yr",null,null,null,null,null,null,null,{"$f":"H22","v":61.468340750272887},{"$f":"H22","v":61.468340750272887},{"$f":"L54","v":61.468340750272887},{"$f":"M54","v":61.468340750272887},{"$f":"N54","v":61.468340750272887},61.468340750272887]
[]
[null,null,"Diesel Fixed Costs",null,null,null,null,null,null,null,{"$f":"K54*K31*1000","v":73762.008900327462},73762.008900327462,73762.008900327462,73762.008900327462,73762.008900327462,190551.85632584596]
[null,null,"Solar Fixed Cost",null,null,null,null,null,null,null,{"$f":"K39","v":0}]
[null,null,"Battery Fixed Cost",null,null,null,null,null,null,null,{"$f":"K46","v":0}]
[null,null,"Total Fixed Costs Including Solar",null,null,null,null,null,null,null,{"$f":"K56+K57+K58","v":73762.008900327462},{"$f":"H22*L28*1000","v":73762.008900327462},{"$f":"M56+M39","v":93713.063758352248},{"$f":"N56+N39","v":93713.063758352248},{"$f":"O56+O39","v":273272.55748057534},{"$f":"P56+P39","v":390062.40490609384}]
[]
[null,null,"Total Diesel and Fixed Cost to Consumers",null,null,null,null,null,null,null,{"$f":"K59+K53","v":745600.0279136895},745600.0279136895,617631.38158980245,617631.38158980245,-534086.43532518181,-417296.58789966325]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Cost","Savings"]
[null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,{"$f":"X5","v":"Diesel Only Scenario "},null,null,2]
[null,null,null,null,null,null,null,{"$f":"X6","v":"Solar+Diesel without Spinning Reserve"},null,null,3]
[null,null,null,null,null,null,null,{"$f":"X7","v":"Solar+Diesel with Spinning Reserve - 100% Load Factor"},null,null,4]
[null,null,null,null,null,null,null,{"$f":"X8","v":"Solar and Flow Battery and Diesel"}]

{"sheet":"Load Shapes for Microgrid","index":10,"n_rows":45,"n_cols":27,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Solar Scenario",null,3,null,"Battery Capacity",null,100]
[null,null,null,null,null,"Load Scenario",null,5,null,"# of Batteries",null,12]
[null,null,null,null,null,"Solar Capacity",null,12,null,"Duration of Batteries",null,4]
[]
[null,"Hour",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["Solar kW"]
[null,"Solar Low",null,0,0,0,0,0,0,0,0,10,90,100,100,90,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Moderate",null,0,0,0,0,0,0,0,0,50,70,90,100,90,60,0,0,0,0,0,0,0,0,0,0]
[null,"Solar High",null,0,0,0,0,0,0,0,40,50,70,80,100,80,60,50,40,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(B7:B9,$H$1)","v":"Solar High"},{"$f":"SUM(D11:AA11)/24","v":0.23750000000000002},{"$f":"INDEX(D7:D9,$H$1)/100","v":0},{"$f":"INDEX(E7:E9,$H$1)/100","v":0},0,0,0,0,0,0.4,0.5,0.7,0.8,1,0.8,0.6,0.5,0.4,0,0,0,0,0,0,0,0]
[]
["Load kW"]
[null,"Load Flat",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
[null,"Night Load 1",null,200,200,200,200,200,400,500,700,700,700,700,900,900,900,1000,1000,1000,1200,1200,1200,1200,800,300,200]
[null,"Night Load 2",null,30,30,30,500,500,500,500,800,800,800,800,800,400,400,400,600,600,1200,1200,1200,1200,600,600,100]
[null,"Coincident",null,40,50,50,50,60,70,200,200,200,200,1000,1100,1200,1100,1100,1200,200,200,200,200,200,200,200,200]
[null,"Non Coincident",null,40,50,50,50,60,70,200,200,200,200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200]
[]
[null,{"$f":"INDEX(B14:B18,$H$2)","v":"Non Coincident"},{"$f":"SUM(D20:AA20)/MAX(D20:AA20)/24","v":0.32361111111111113},{"$f":"INDEX(D14:D18,$H$2)","v":40},50,50,50,60,70,200,200,200,200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Batteries",null,{"$f":"L2","v":12}]
[null,"Total Capacity",null,{"$f":"D33*L1","v":1200}]
[null,"Battery Charge per Hour"]
[null,"Accumulated Charge"]
[null,"Discharge per Hour"]
[null,"Accumulated Discharge"]
[]
[]
[]
["Graphs"]
[null,"Load",null,{"$f":"D20","v":40},{"$f":"E20","v":50},50,50,60,70,200,200,200,200,200,200,200,200,200,600,600,1200,1200,1200,1200,600,400,200]
[null,"Solar",null,{"$f":"$H$3*D11","v":0},{"$f":"$H$3*E11","v":0},0,0,0,0,0,4.8000000000000007,6,8.3999999999999986,9.6000000000000014,12,9.6000000000000014,7.1999999999999993,6,4.8000000000000007,0,0,0,0,0,0,0,0]
[null,"Diesel",null,{"$f":"MAX(D43-D44,0)","v":40},{"$f":"MAX(E43-E44,0)","v":50},50,50,60,70,200,195.2,194,191.6,190.4,188,190.4,192.8,194,595.20000000000005,600,1200,1200,1200,1200,600,400,200]

{"sheet":"Battery Cost","index":11,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Lazard Study",null,2016,2017,2016,2017]
[null,"Battery",null,"Flow 1","Flow 2","Lithium 1","Lithium 2"]
[null,"Duration",null,4,4,1,4]
[]
[null,"CAPEX Cost/kWh",null,360,376,null,593]
[null,"CAPEX Cost/kW",null,{"$f":"D6*D4","v":1440},{"$f":"E6*E4","v":1504},null,{"$f":"G6*G4","v":2372}]
[]
[null,"Project Lifetime",null,20,20,null,10]
[null,"Carrying Charge",null,7.0000000000000007E-2,7.0000000000000007E-2,null,0.2]
[null,"Cost/kW-year",null,{"$f":"D10*D7","v":100.80000000000001},{"$f":"E10*E7","v":105.28000000000002},null,{"$f":"G10*G7","v":474.40000000000003}]
[]
[null,"O&M Cost/kWh",null,0.03,0.03,null,0.04]
[null,"O&M Cost/kW-yr",null,{"$f":"D13*D6","v":10.799999999999999}]
[]
[null,"Total Cost/kW-yr",null,{"$f":"D14+D13*(D4*2*365)+D11","v":199.2},{"$f":"E14+E13*(E4*2*365)+E11","v":192.88},null,{"$f":"G14+G13*(G4*2*365)+G11","v":591.20000000000005}]

{"sheet":"MasterScenario","index":12,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Scenario Code",1]
[null,null,null,1,2,3,4,5,6,7]
[null,null,null,"Capacity Factor","Diesel Price","Debt to Capital Ratio","Inflation Rate","R2 Rate","Credit Spread","Equity IRR",null,"Savings From Solar","Savings From Solar + Battery","Savings From w/ Tracking"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Micro Grid Parameters'!L61-'Micro Grid Parameters'!M61","v":127968.64632388705}]
[null,null,"Base Case",0.2,40,0.7,0.04,0.06,1.4999999999999999E-2,0.15,1]
[null,null,"Solar Worst Case",0.15,25,0.5,0.03,7.0000000000000007E-2,0.03,0.2,2]
[null,null,"Solar Best Case",0.22,50,0.9,0.05,0.05,0.01,0.08,3]
[null,1,{"$f":"TRANSPOSE(D3:J3)&\" lowcase \"","v":"Capacity Factor lowcase "},0.15,40,0.7,0.04,0.06,1.4999999999999999E-2,0.15,4]
[null,2,"Diesel Price lowcase ",{"$f":"IF(D$2=$B9,D$6,D$5)","v":0.2},{"$f":"IF(E$2=$B9,E$6,E$5)","v":25},0.7,0.04,0.06,1.4999999999999999E-2,0.15,5]
[null,3,"Debt to Capital Ratio lowcase ",{"$f":"IF(D$2=$B10,D$6,D$5)","v":0.2},40,0.5,0.04,0.06,1.4999999999999999E-2,0.15,6]
[null,4,"Inflation Rate lowcase ",0.2,40,0.7,0.03,0.06,1.4999999999999999E-2,0.15,7]
[null,5,"R2 Rate lowcase ",0.2,40,0.7,0.04,7.0000000000000007E-2,1.4999999999999999E-2,0.15,8]
[null,6,"Credit Spread lowcase ",0.2,40,0.7,0.04,0.06,0.03,0.15,9]
[null,7,"Equity IRR lowcase ",0.2,40,0.7,0.04,0.06,1.4999999999999999E-2,0.2,10]
[null,1,{"$f":"TRANSPOSE(D3:J3)&\" highcase \"","v":"Capacity Factor highcase "},{"$f":"IF(D$2=$B15,D$7,D$5)","v":0.22},{"$f":"IF(E$2=$B15,E$7,E$5)","v":40},0.7,0.04,0.06,1.4999999999999999E-2,0.15,11]
[null,2,"Diesel Price highcase ",{"$f":"IF(D$2=$B16,D$7,D$5)","v":0.2},50,0.7,0.04,0.06,1.4999999999999999E-2,0.15,12]
[null,3,"Debt to Capital Ratio highcase ",0.2,40,0.9,0.04,0.06,1.4999999999999999E-2,0.15,13]
[null,4,"Inflation Rate highcase ",0.2,40,0.7,0.05,0.06,1.4999999999999999E-2,0.15,14]
[null,5,"R2 Rate highcase ",0.2,40,0.7,0.04,0.05,1.4999999999999999E-2,0.15,15]
[null,6,"Credit Spread highcase ",0.2,40,0.7,0.04,0.06,0.01,0.15,16]
[null,7,"Equity IRR highcase ",0.2,40,0.7,0.04,0.06,1.4999999999999999E-2,0.08,17]
[]
[]
[]
[null,null,{"$f":"INDEX(C5:C24,$E$1)","v":"Base Case"},0.2,40,0.7,0.04,0.06,1.4999999999999999E-2,0.15]
[]
[null,null,null,"High v Base","Low v Base"]
[null,null,{"$f":"TRANSPOSE(D3:J3)","v":"Capacity Factor"},{"$f":"L15-$L$5","v":0},{"$f":"L8-$L$5","v":0}]
[null,null,"Diesel Price",{"$f":"L16-$L$5","v":0},{"$f":"L9-$L$5","v":0}]
[null,null,"Debt to Capital Ratio",0,0]
[null,null,"Inflation Rate",0,0]
[null,null,"R2 Rate",0,0]
[null,null,"Credit Spread",0,0]
[null,null,"Equity IRR",0,0]

{"sheet":"Carrying Charge for Diesel","index":13,"n_rows":2006,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Carrying Charge for Diesel'!F162","v":5.4960425937841111E-2},"IRR",{"$f":"E151","v":4.4472220540046695E-2},"WACC",{"$f":"M55","v":4.4500000000000005E-2},"Equity IRR",{"$f":"F260","v":6.9963440299034091E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Carrying Charge for Diesel'!F33","v":3},null,null,null,{"$f":"I3<=$E$4","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Carrying Charge for Diesel'!F14","v":1},{"$f":"'Carrying Charge for Diesel'!F15","v":12},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},1,1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Carrying Charge for Diesel'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2002-05-01","2003-05-01","2004-05-01","2005-05-01","2006-05-01","2007-05-01","2008-05-01","2009-05-01","2010-05-01","2011-05-01","2012-05-01","2013-05-01","2014-05-01","2015-05-01","2016-05-01","2017-05-01","2018-05-01","2019-05-01","2020-05-01","2021-05-01","2022-05-01","2023-05-01","2024-05-01","2025-05-01","2026-05-01","2027-05-01","2028-05-01","2029-05-01","2030-05-01","2031-05-01","2032-05-01","2033-05-01","2034-05-01","2035-05-01","2036-05-01","2037-05-01","2038-05-01","2039-05-01","2040-05-01","2041-05-01","2042-05-01","2043-05-01","2044-05-01","2045-05-01","2046-05-01","2047-05-01","2048-05-01","2049-05-01","2050-05-01","2051-05-01","2052-05-01","2053-05-01","2054-05-01","2055-05-01","2056-05-01","2057-05-01","2058-05-01","2059-05-01","2060-05-01","2061-05-01","2062-05-01",{"$f":"BU7+1","v":"2063-05-01"},"2064-05-01","2065-05-01","2066-05-01","2067-05-01","2068-05-01","2069-05-01","2070-05-01","2071-05-01","2072-05-01","2073-05-01","2074-05-01","2075-05-01","2076-05-01","2077-05-01","2078-05-01","2079-05-01","2080-05-01","2081-05-01","2082-05-01","2083-05-01","2084-05-01","2085-05-01","2086-05-01","2087-05-01","2088-05-01","2089-05-01","2090-05-01","2091-05-01","2092-05-01","2093-05-01","2094-05-01","2095-05-01","2096-05-01","2097-05-01","2098-05-01","2099-05-01","2100-05-01","2101-05-01","2102-05-01","2103-05-01","2104-05-01","2105-05-01","2106-05-01","2107-05-01","2108-05-01","2109-05-01","2110-05-01","2111-05-01","2112-05-01","2113-05-01","2114-05-01","2115-05-01","2116-05-01","2117-05-01","2118-05-01","2119-05-01","2120-05-01","2121-05-01","2122-05-01","2123-05-01","2124-05-01","2125-05-01","2126-05-01",{"$f":"EG7+1","v":"2127-05-01"},"2128-05-01","2129-05-01","2130-05-01","2131-05-01","2132-05-01","2133-05-01","2134-05-01","2135-05-01","2136-05-01","2137-05-01","2138-05-01","2139-05-01","2140-05-01","2141-05-01","2142-05-01","2143-05-01","2144-05-01","2145-05-01","2146-05-01","2147-05-01","2148-05-01","2149-05-01","2150-05-01","2151-05-01","2152-05-01","2153-05-01","2154-05-01","2155-05-01","2156-05-01","2157-05-01","2158-05-01","2159-05-01","2160-05-01","2161-05-01","2162-05-01","2163-05-01","2164-05-01","2165-05-01","2166-05-01","2167-05-01","2168-05-01","2169-05-01","2170-05-01","2171-05-01","2172-05-01","2173-05-01","2174-05-01","2175-05-01","2176-05-01","2177-05-01","2178-05-01","2179-05-01","2180-05-01","2181-05-01","2182-05-01","2183-05-01","2184-05-01","2185-05-01","2186-05-01","2187-05-01","2188-05-01","2189-05-01","2190-05-01",{"$f":"GS7+1","v":"2191-05-01"},"2192-05-01","2193-05-01","2194-05-01","2195-05-01","2196-05-01","2197-05-01","2198-05-01","2199-05-01","2200-05-01","2201-05-01","2202-05-01","2203-05-01","2204-05-01","2205-05-01","2206-05-01","2207-05-01","2208-05-01","2209-05-01","2210-05-01","2211-05-01","2212-05-01","2213-05-01","2214-05-01","2215-05-01","2216-05-01","2217-05-01","2218-05-01","2219-05-01","2220-05-01","2221-05-01","2222-05-01","2223-05-01","2224-05-01","2225-05-01","2226-05-01","2227-05-01","2228-05-01","2229-05-01","2230-05-01","2231-05-01","2232-05-01","2233-05-01","2234-05-01","2235-05-01","2236-05-01","2237-05-01","2238-05-01","2239-05-01","2240-05-01","2241-05-01","2242-05-01","2243-05-01","2244-05-01","2245-05-01","2246-05-01","2247-05-01","2248-05-01","2249-05-01","2250-05-01","2251-05-01","2252-05-01","2253-05-01","2254-05-01",{"$f":"JE7+1","v":"2255-05-01"},"2256-05-01","2257-05-01","2258-05-01","2259-05-01","2260-05-01","2261-05-01","2262-05-01","2263-05-01","2264-05-01","2265-05-01","2266-05-01","2267-05-01","2268-05-01","2269-05-01","2270-05-01","2271-05-01","2272-05-01","2273-05-01","2274-05-01","2275-05-01","2276-05-01","2277-05-01","2278-05-01","2279-05-01","2280-05-01","2281-05-01","2282-05-01","2283-05-01","2284-05-01","2285-05-01","2286-05-01","2287-05-01","2288-05-01","2289-05-01","2290-05-01","2291-05-01","2292-05-01","2293-05-01","2294-05-01","2295-05-01","2296-05-01","2297-05-01","2298-05-01","2299-05-01","2300-05-01","2301-05-01","2302-05-01","2303-05-01","2304-05-01","2305-05-01","2306-05-01","2307-05-01","2308-05-01","2309-05-01","2310-05-01","2311-05-01","2312-05-01","2313-05-01","2314-05-01","2315-05-01","2316-05-01","2317-05-01","2318-05-01",{"$f":"LQ7+1","v":"2319-05-01"},"2320-05-01","2321-05-01","2322-05-01","2323-05-01","2324-05-01","2325-05-01","2326-05-01","2327-05-01","2328-05-01","2329-05-01","2330-05-01","2331-05-01","2332-05-01","2333-05-01","2334-05-01","2335-05-01","2336-05-01","2337-05-01","2338-05-01","2339-05-01","2340-05-01","2341-05-01","2342-05-01","2343-05-01","2344-05-01","2345-05-01","2346-05-01","2347-05-01","2348-05-01","2349-05-01","2350-05-01","2351-05-01","2352-05-01","2353-05-01","2354-05-01","2355-05-01","2356-05-01","2357-05-01","2358-05-01","2359-05-01","2360-05-01","2361-05-01","2362-05-01","2363-05-01","2364-05-01","2365-05-01","2366-05-01","2367-05-01","2368-05-01","2369-05-01","2370-05-01","2371-05-01","2372-05-01","2373-05-01","2374-05-01","2375-05-01","2376-05-01","2377-05-01","2378-05-01","2379-05-01","2380-05-01","2381-05-01","2382-05-01",{"$f":"OC7+1","v":"2383-05-01"},"2384-05-01","2385-05-01","2386-05-01","2387-05-01","2388-05-01","2389-05-01","2390-05-01","2391-05-01","2392-05-01","2393-05-01","2394-05-01","2395-05-01","2396-05-01","2397-05-01","2398-05-01","2399-05-01","2400-05-01","2401-05-01","2402-05-01","2403-05-01","2404-05-01","2405-05-01","2406-05-01","2407-05-01","2408-05-01","2409-05-01","2410-05-01","2411-05-01","2412-05-01","2413-05-01","2414-05-01","2415-05-01","2416-05-01","2417-05-01","2418-05-01","2419-05-01","2420-05-01","2421-05-01","2422-05-01","2423-05-01","2424-05-01","2425-05-01","2426-05-01","2427-05-01","2428-05-01","2429-05-01","2430-05-01","2431-05-01","2432-05-01","2433-05-01","2434-05-01","2435-05-01","2436-05-01","2437-05-01","2438-05-01","2439-05-01","2440-05-01","2441-05-01","2442-05-01","2443-05-01","2444-05-01","2445-05-01","2446-05-01",{"$f":"QO7+1","v":"2447-05-01"},"2448-05-01","2449-05-01","2450-05-01","2451-05-01","2452-05-01","2453-05-01","2454-05-01","2455-05-01","2456-05-01","2457-05-01","2458-05-01","2459-05-01","2460-05-01","2461-05-01","2462-05-01","2463-05-01","2464-05-01","2465-05-01","2466-05-01","2467-05-01","2468-05-01","2469-05-01","2470-05-01","2471-05-01","2472-05-01","2473-05-01","2474-05-01","2475-05-01","2476-05-01","2477-05-01","2478-05-01","2479-05-01","2480-05-01","2481-05-01","2482-05-01","2483-05-01","2484-05-01","2485-05-01","2486-05-01","2487-05-01","2488-05-01","2489-05-01","2490-05-01","2491-05-01","2492-05-01","2493-05-01","2494-05-01","2495-05-01","2496-05-01","2497-05-01","2498-05-01","2499-05-01","2500-05-01","2501-05-01","2502-05-01","2503-05-01","2504-05-01","2505-05-01","2506-05-01","2507-05-01","2508-05-01","2509-05-01","2510-05-01",{"$f":"TA7+1","v":"2511-05-01"},"2512-05-01","2513-05-01","2514-05-01","2515-05-01","2516-05-01","2517-05-01","2518-05-01","2519-05-01","2520-05-01","2521-05-01","2522-05-01","2523-05-01","2524-05-01","2525-05-01","2526-05-01","2527-05-01","2528-05-01","2529-05-01","2530-05-01","2531-05-01","2532-05-01","2533-05-01","2534-05-01","2535-05-01","2536-05-01","2537-05-01","2538-05-01","2539-05-01","2540-05-01","2541-05-01","2542-05-01","2543-05-01","2544-05-01","2545-05-01","2546-05-01","2547-05-01","2548-05-01","2549-05-01","2550-05-01","2551-05-01","2552-05-01","2553-05-01","2554-05-01","2555-05-01","2556-05-01","2557-05-01","2558-05-01","2559-05-01","2560-05-01","2561-05-01","2562-05-01","2563-05-01","2564-05-01","2565-05-01","2566-05-01","2567-05-01","2568-05-01","2569-05-01","2570-05-01","2571-05-01","2572-05-01","2573-05-01","2574-05-01",{"$f":"VM7+1","v":"2575-05-01"},"2576-05-01","2577-05-01","2578-05-01","2579-05-01","2580-05-01","2581-05-01","2582-05-01","2583-05-01","2584-05-01","2585-05-01","2586-05-01","2587-05-01","2588-05-01","2589-05-01","2590-05-01","2591-05-01","2592-05-01","2593-05-01","2594-05-01","2595-05-01","2596-05-01","2597-05-01","2598-05-01","2599-05-01","2600-05-01","2601-05-01","2602-05-01","2603-05-01","2604-05-01","2605-05-01","2606-05-01","2607-05-01","2608-05-01","2609-05-01","2610-05-01","2611-05-01","2612-05-01","2613-05-01","2614-05-01","2615-05-01","2616-05-01","2617-05-01","2618-05-01","2619-05-01","2620-05-01","2621-05-01","2622-05-01","2623-05-01","2624-05-01","2625-05-01","2626-05-01","2627-05-01","2628-05-01","2629-05-01","2630-05-01","2631-05-01","2632-05-01","2633-05-01","2634-05-01","2635-05-01","2636-05-01","2637-05-01","2638-05-01",{"$f":"XY7+1","v":"2639-05-01"},"2640-05-01","2641-05-01","2642-05-01","2643-05-01","2644-05-01","2645-05-01","2646-05-01","2647-05-01","2648-05-01","2649-05-01","2650-05-01","2651-05-01","2652-05-01","2653-05-01","2654-05-01","2655-05-01","2656-05-01","2657-05-01","2658-05-01","2659-05-01","2660-05-01","2661-05-01","2662-05-01","2663-05-01","2664-05-01","2665-05-01","2666-05-01","2667-05-01","2668-05-01","2669-05-01","2670-05-01","2671-05-01","2672-05-01","2673-05-01","2674-05-01","2675-05-01","2676-05-01","2677-05-01","2678-05-01","2679-05-01","2680-05-01","2681-05-01","2682-05-01","2683-05-01","2684-05-01","2685-05-01","2686-05-01","2687-05-01","2688-05-01","2689-05-01","2690-05-01","2691-05-01","2692-05-01","2693-05-01","2694-05-01","2695-05-01","2696-05-01","2697-05-01","2698-05-01","2699-05-01","2700-05-01","2701-05-01","2702-05-01",{"$f":"AAK7+1","v":"2703-05-01"},"2704-05-01","2705-05-01","2706-05-01","2707-05-01","2708-05-01","2709-05-01","2710-05-01","2711-05-01","2712-05-01","2713-05-01","2714-05-01","2715-05-01","2716-05-01","2717-05-01","2718-05-01","2719-05-01","2720-05-01","2721-05-01","2722-05-01","2723-05-01","2724-05-01","2725-05-01","2726-05-01","2727-05-01","2728-05-01","2729-05-01","2730-05-01","2731-05-01","2732-05-01","2733-05-01","2734-05-01","2735-05-01","2736-05-01","2737-05-01","2738-05-01","2739-05-01","2740-05-01","2741-05-01","2742-05-01","2743-05-01","2744-05-01","2745-05-01","2746-05-01","2747-05-01","2748-05-01","2749-05-01","2750-05-01","2751-05-01","2752-05-01","2753-05-01","2754-05-01","2755-05-01","2756-05-01","2757-05-01","2758-05-01","2759-05-01","2760-05-01","2761-05-01","2762-05-01","2763-05-01","2764-05-01","2765-05-01","2766-05-01",{"$f":"ACW7+1","v":"2767-05-01"},"2768-05-01","2769-05-01","2770-05-01","2771-05-01","2772-05-01","2773-05-01","2774-05-01","2775-05-01","2776-05-01","2777-05-01","2778-05-01","2779-05-01","2780-05-01","2781-05-01","2782-05-01","2783-05-01","2784-05-01","2785-05-01","2786-05-01","2787-05-01","2788-05-01","2789-05-01","2790-05-01","2791-05-01","2792-05-01","2793-05-01","2794-05-01","2795-05-01","2796-05-01","2797-05-01","2798-05-01","2799-05-01","2800-05-01","2801-05-01","2802-05-01","2803-05-01","2804-05-01","2805-05-01","2806-05-01","2807-05-01","2808-05-01","2809-05-01","2810-05-01","2811-05-01","2812-05-01","2813-05-01","2814-05-01","2815-05-01","2816-05-01","2817-05-01","2818-05-01","2819-05-01","2820-05-01","2821-05-01","2822-05-01","2823-05-01","2824-05-01","2825-05-01","2826-05-01","2827-05-01","2828-05-01","2829-05-01","2830-05-01",{"$f":"AFI7+1","v":"2831-05-01"},"2832-05-01","2833-05-01","2834-05-01","2835-05-01","2836-05-01","2837-05-01","2838-05-01","2839-05-01","2840-05-01","2841-05-01","2842-05-01","2843-05-01","2844-05-01","2845-05-01","2846-05-01","2847-05-01","2848-05-01","2849-05-01","2850-05-01","2851-05-01","2852-05-01","2853-05-01","2854-05-01","2855-05-01","2856-05-01","2857-05-01","2858-05-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2001-03-31"},"2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30","2063-04-30",{"$f":"EOMONTH(BV6,BV5-1)","v":"2064-04-30"},"2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30","2127-04-30",{"$f":"EOMONTH(EH6,EH5-1)","v":"2128-04-30"},"2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30","2191-04-30",{"$f":"EOMONTH(GT6,GT5-1)","v":"2192-04-30"},"2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30","2255-04-30",{"$f":"EOMONTH(JF6,JF5-1)","v":"2256-04-30"},"2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30","2319-04-30",{"$f":"EOMONTH(LR6,LR5-1)","v":"2320-04-30"},"2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30","2383-04-30",{"$f":"EOMONTH(OD6,OD5-1)","v":"2384-04-30"},"2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30","2447-04-30",{"$f":"EOMONTH(QP6,QP5-1)","v":"2448-04-30"},"2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30","2511-04-30",{"$f":"EOMONTH(TB6,TB5-1)","v":"2512-04-30"},"2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30","2575-04-30",{"$f":"EOMONTH(VN6,VN5-1)","v":"2576-04-30"},"2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30","2639-04-30",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2640-04-30"},"2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30","2703-04-30",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2704-04-30"},"2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30","2767-04-30",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2768-04-30"},"2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30","2831-04-30",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2832-04-30"},"2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-05-01"},{"$f":"'Carrying Charge for Diesel'!F45","v":"2021-05-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":20},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT9+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF9+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR9+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD9+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP9+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB9+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN9+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ9+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL9+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX9+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ9+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV9+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH9+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":54.960425937841109},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":5.4960425937841111E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",0.04]
[null,null,"Degradation Rate",null,"% p.a.",0]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":4.0000000000000036E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":3.2737397821989145E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":4.0000000000000036E-2}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",7.0000000000000007E-2]
[null,null,"Base Risk Free Rate",null,"% p.a.",1.7500000000000002E-2]
[null,null,"Credit Spread",null,"% p.a.",0.01]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":2.7500000000000004E-2}]
[null,null,"Debt Percent",null,"%",0.6]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",3]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-04-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":1.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":0.21428571428571427}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",20]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":240}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":20}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-05-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2021-05-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",0]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",15]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":180},null,null,null,null,null,{"$f":"F58","v":0}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2016-05-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.6},{"$f":"F28","v":2.7500000000000004E-2},{"$f":"K53*(1-L51)","v":2.7500000000000004E-2},{"$f":"L53*J53","v":1.6500000000000001E-2}]
[null,null,"Decomissioning Cost",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":0.4},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":2.8000000000000004E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":4.4500000000000005E-2},null,{"$f":"F26","v":1.7500000000000002E-2},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":3.6347816898771867E-3},{"$f":"(1+K53)^($F$14/12)-1","v":2.2632796417700884E-3},{"$f":"(1+O55)^($F$14/12)-1","v":1.4467654179763922E-3},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":4.4499999999999984E-2},{"$f":"(1+K53)^($F$15/12)-1","v":2.750000000000008E-2},{"$f":"(1+O55)^($F$14/12)-1","v":1.4467654179763922E-3},{"$f":"(1+P55)^($F$15/12)-1","v":7.0000000000000062E-2}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0},0,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":3.5986380721642064E-4}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",20,null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":4.3269230769229505E-3}]
[null,null,"Tax Depreciation Factor",null,"VDB",2]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":9.0000000000000011E-2},8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000011E-2,5.3144100000000007E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Carrying Charge for Diesel'!F15","v":12},null,null,null,{"$f":"J63/12*$F$64","v":0.1},9.0000000000000011E-2,8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000004E-2,5.3144100000000014E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":5}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":5}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0.4},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":0.24},0.14399999999999999,0.108,0.108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Carrying Charge for Diesel'!F64","v":12},null,null,null,{"$f":"J67/12*$F$68","v":0.4},{"$f":"K67/12*$F$68","v":0.24},0.14399999999999999,0.10799999999999998,0.10799999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Carrying Charge for Diesel'!F36","v":1.5},{"$f":"'Carrying Charge for Diesel'!F38","v":0.21428571428571427},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":0.12236881577064426},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0.12236881577064426},4.2628695239034771E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":0.24473763158391723},null,null,{"$f":"I71/$F$72","v":0.49999999991290939},0.49999999991290939,1.7418120361444278E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Carrying Charge for Diesel'!F21","v":3.2737397821989145E-3},{"$f":"'Carrying Charge for Diesel'!F22","v":4.0000000000000036E-2},null,{"$f":"IF(I4,$F$74,$G$74)","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(BU4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(EG4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(GS4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(JE4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(LQ4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(OC4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(QO4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(TA4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(VM4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(XY4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(AAK4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(ACW4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(AFI4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0032737397821989},{"$f":"I75*(1+J74)","v":1.0065581969365593},1.009853406548969,1.0502475428109279,1.092257444523365,1.1359477423042996,1.1813856519964716,1.2286410780763306,1.2777867211993839,1.3288981900473593,1.3820541176492538,1.437336282355224,1.4948297336494329,1.5546229229954103,1.6168078399152268,1.681480153511836,1.7487393596523095,1.818688934038402,1.8914364913999382,1.9670939510559358,2.0457777090981732,2.1276088174621002,2.2127131701605842,2.3012216969670076,2.3932705648456882,2.489001387439516,2.5885614429370967,2.6921039006545806,2.799788056680764,2.9117795789479946,3.0282507621059143,3.1493807925901511,3.2753560242937572,3.4063702652655077,3.5426250758761282,3.6843300789111733,3.8317032820676205,3.9849714133503253,4.1443702698843383,4.3101450806797121,4.4825508839069004,4.6618529192631764,4.8483270360337034,5.0422601174750517,5.2439505221740541,5.4537085430610164,5.6718568847834572,5.8987311601747958,6.1346804065817881,6.3800676228450595,6.6352703277588621,6.9006811408692164,7.1767083865039849,7.4637767219641447,7.7623277908427104,8.072820902476419,8.3957337385754762,8.7315630881184951,9.0808256116432347,9.4440586361089647,9.8218209815533228,10.214693820815457,10.623281573648075,11.048212836593999,11.49014135005776,{"$f":"BU75*(1+BV74)","v":11.949747004060072},12.427736884222474,12.924846359591374,13.441840213975029,13.979513822534031,14.538694375435393,15.120242150452809,15.725051836470922,16.35405390992976,17.008216066326952,17.688544708980032,18.396086497339233,19.131929957232803,19.897207155522114,20.693095441743001,21.520819259412722,22.381652029789233,23.276918110980802,24.207994835420035,25.176314628836838,26.183367213990312,27.230701902549924,28.319929978651924,29.452727177798003,30.630836264909924,31.856069715506322,33.130312504126579,34.455525004291644,35.833746004463308,37.267095844641844,38.757779678427518,40.308090865564623,41.920414500187206,43.597231080194696,45.341120323402485,47.15476513633859,49.040955741792132,51.002593971463817,53.042697730322374,55.164405639535268,57.370981865116683,59.665821139721352,62.052453985310208,64.534552144722625,67.115934230511527,69.800571599731995,72.592594463721284,75.496298242270143,78.516150171960945,81.656796178839386,84.923068025992961,88.319990747032676,91.852790376913987,95.526901991990556,99.347978071670184,103.321897194537,107.45477308231848,111.75296400561122,116.22308256583567,120.8720058684691,125.70688610320786,130.73516154733619,135.96456800922965,141.40315072959885,{"$f":"EG75*(1+EH74)","v":147.0592767587828},152.94164782913413,159.05931374229951,165.42168629199151,172.03855374367117,178.92009589341802,186.07689972915475,193.51997571832095,201.2607747470538,209.31120573693596,217.6836539664134,226.39100012506995,235.44664013007275,244.86450573527566,254.65908596468668,264.84544940327413,275.43926737940512,286.45683807458136,297.91511159756465,309.83171606146726,322.22498470392594,335.113984092083,348.51854345576635,362.459285193997,376.95765660175692,392.03596286582723,407.71740138046033,424.02609743567876,440.98714133310591,458.62662698643015,476.9716920658874,496.05055974852291,515.89258213846381,536.52828542400243,557.98941684096258,580.30899351460107,603.52135325518509,627.66220738539255,652.76869568080826,678.87944350804059,706.03462124836221,734.27600609829676,763.64704634222869,794.19292819591783,825.96064532375453,858.99907113670474,893.35903398217295,929.09339534145988,966.25713115511826,1004.9074164013231,1045.1037130573761,1086.9078615796711,1130.3841760428579,1175.5995430845724,1222.6235248079554,1271.5284658002736,1322.3896044322846,1375.2851886095762,1430.2965961539592,1487.5084600001176,1547.0087984001223,1608.8891503361272,1673.2447163495724,1740.1745050035554,{"$f":"GS75*(1+GT74)","v":1809.7814852036977},1882.1727446118457,1957.4596543963196,2035.7580405721724,2117.1883621950592,2201.8758966828618,2289.9509325501763,2381.5489698521833,2476.8109286462709,2575.8833657921218,2678.918700423807,2786.0754484407594,2897.5184663783898,3013.4192050335255,3133.9559732348666,3259.3142121642613,3389.6867806508317,3525.274251876865,3666.2852219519395,3812.9366308300173,3965.454096063218,4124.0722599057472,4289.0351503019774,4460.5965563140562,4639.0204185666189,4824.5812353092842,5017.5644847216554,5218.2670641105215,5426.9977466749424,5644.0776565419401,5869.8407628036175,6104.6343933157623,6348.819769048393,6602.7725598103289,6866.8834622027425,7141.5588006908529,7427.2211527184872,7724.309998827227,8033.2823987803167,8354.6136947315299,8688.798242520792,9036.3501722216242,9397.8041791104897,9773.7163462749104,10164.665000125908,10571.251600130945,10994.101664136184,11433.865730701631,11891.220359929697,12366.869174326886,12861.543941299962,13376.005698951962,13911.045926910041,14467.487763986443,15046.1872745459,15648.034765527736,16273.956156148846,16924.914402394799,17601.910978490592,18305.987417630218,19038.226914335428,19799.755990908845,20591.746230545199,21415.416079767008,{"$f":"JE75*(1+JF74)","v":22272.032722957691},23162.914031876,24089.430593151043,25053.007816877085,26055.128129552169,27097.333254734258,28181.226584923628,29308.475648320575,30480.814674253397,31700.047261223535,32968.04915167248,34286.771117739379,35658.241962448956,37084.571640946917,38567.954506584792,40110.672686848186,41715.099594322113,43383.703578095003,45119.051721218806,46923.813790067557,48800.766341670264,50752.796995337078,52782.908875150562,54894.22523015659,57089.994239362852,59373.594008937369,61748.537769294868,64218.479280066662,66787.218451269335,69458.707189320106,72237.055476892914,75126.53769596864,78131.599203807389,81256.863171959689,84507.13769883808,87887.423206791602,91402.920135063265,95059.036940465798,98861.398418084427,102815.8543548078,106928.48852900011,111205.62807016012,115653.85319296653,120280.0073206852,125091.20761351261,130094.85591805312,135298.65015477524,140710.59616096626,146339.02000740491,152192.5808077011,158280.28404000917,164611.49540160954,171195.95521767394,178043.7934263809,185165.54516343615,192572.16696997359,200275.05364877253,208286.05579472345,216617.49802651239,225282.19794757289,234293.48586547581,243665.22530009484,253411.83431209865,263548.3076845826,{"$f":"LQ75*(1+LR74)","v":274090.23999196594},285053.8495916446,296456.0035753104,308314.24371832283,320646.81346705573,333472.68600573798,346811.59344596753,360684.05718380626,375111.41947115853,390115.87625000486,405720.51130000508,421949.33175200527,438827.30502208549,456380.39722296892,474635.61311188771,493621.03763636324,513365.8791418178,533900.51430749055,555256.53487979015,577466.79627498181,600565.46812598105,624588.08685102034,649571.61032506113,675554.47473806364,702576.65372758626,730679.71987668972,759906.90867175732,790303.18501862767,821915.31241937284,854791.92491614784,888983.60191279382,924542.94598930562,961524.66382887785,999985.65038203297,1039985.0763973143,1081584.479453207,1124847.8586313352,1169841.7729765887,1216635.4438956522,1265300.8616514783,1315912.8961175375,1368549.4119622391,1423291.3884407287,1480223.0439783579,1539431.9657374923,1601009.244366992,1665049.6141416717,1731651.5987073386,1800917.6626556322,1872954.3691618575,1947872.5439283319,2025787.4456854654,2106818.943512884,2191091.7012533993,2278735.3693035352,2369884.7840756765,2464680.1754387035,2563267.3824562519,2665798.0777545022,2772430.0008646823,2883327.2008992694,2998660.2889352404,3118606.7004926503,3243350.9685123563,{"$f":"OC75*(1+OD74)","v":3373085.0072528506},3508008.4075429649,3648328.7438446837,3794261.8935984713,3946032.3693424105,4103873.6641161069,4268028.6106807515,4438749.7551079821,4616299.7453123014,4800951.7351247938,4992989.8045297861,5192709.3967109779,5400417.7725794176,5616434.4834825946,5841091.8628218984,6074735.5373347746,6317724.9588281661,6570433.9571812926,6833251.3154685441,7106581.3680872861,7390844.6228107782,7686478.4077232098,7993937.5440321388,8313695.0457934244,8646242.8476251625,8992092.5615301691,9351776.2639913764,9725847.3145510312,10114881.207133073,10519476.455418397,10940255.513635132,11377865.734180538,11832980.363547759,12306299.578089669,12798551.561213257,13310493.623661788,13842913.368608261,14396629.903352592,14972495.099486696,15571394.903466163,16194250.699604811,16842020.727589004,17515701.556692563,18216329.618960265,18944982.803718675,19702782.115867421,20490893.400502119,21310529.136522204,22162950.301983092,23049468.314062417,23971447.046624914,24930304.928489912,25927517.125629511,26964617.810654692,28043202.523080882,29164930.624004118,30331527.848964285,31544788.962922856,32806580.521439772,34118843.742297366,35483597.491989262,36902941.391668834,38379059.047335587,39914221.40922901,{"$f":"QO75*(1+QP74)","v":41510790.26559817},43171221.876222096,44898070.75127098,46693993.581321821,48561753.324574694,50504223.457557686,52524392.395859994,54625368.091694392,56810382.81536217,59082798.127976656,61446110.053095721,63903954.455219552,66460112.633428335,69118517.138765469,71883257.824316084,74758588.137288734,77748931.662780285,80858888.929291502,84093244.486463159,87456974.265921682,90955253.236558557,94593463.366020903,98377201.900661737,102312289.97668821,106404781.57575575,110660972.83878598,115087411.75233743,119690908.22243093,124478544.55132817,129457686.3333813,134635993.78671655,140021433.53818521,145622290.87971261,151447182.51490113,157505069.81549719,163805272.60811707,170357483.51244175,177171782.85293943,184258654.16705701,191629000.33373928,199294160.34708887,207265926.76097244,215556563.83141133,224178826.38466778,233145979.44005451,242471818.61765671,252170691.36236298,262257519.0168575,272747819.7775318,283657732.56863308,295004041.87137842,306804203.54623359,319076371.68808293,331839426.55560625,345113003.61783051,358917523.76254374,373274224.71304548,388205193.70156729,403733401.44963002,419882737.50761521,436678047.00791985,454145168.88823664,472310975.64376611,491203414.66951674,{"$f":"TA75*(1+TB74)","v":510851551.25629741},531285613.30654931,552537037.83881128,574638519.35236371,597624060.12645829,621529022.53151667,646390183.4327774,672245790.77008855,699135622.40089214,727101047.29692781,756185089.18880498,786432492.75635719,817889792.4666115,850605384.16527605,884629599.53188717,920014783.51316273,956815374.85368931,995087989.84783697,1034891509.4417505,1076287169.8194206,1119338656.6121974,1164112202.8766854,1210676690.9917529,1259103758.631423,1309467908.97668,1361846625.3357472,1416320490.3491771,1472973309.9631443,1531892242.36167,1593167932.0561368,1656894649.3383825,1723170435.3119178,1792097252.7243946,1863781142.8333704,1938332388.5467052,2015865684.0885735,2096500311.4521165,2180360323.9102011,2267574736.8666091,2358277726.3412733,2452608835.3949242,2550713188.8107214,2652741716.3631501,2758851385.0176764,2869205440.4183836,2983973658.0351191,3103332604.356524,3227465908.5307851,3356564544.8720164,3490827126.6668973,3630460211.7335734,3775678620.2029166,3926705765.0110335,4083773995.611475,4247124955.4359341,4417009953.6533718,4593690351.7995071,4777437965.8714876,4968535484.5063477,5167276903.8866014,5373967980.0420656,5588926699.2437487,5812483767.2134991,6044983117.9020395,{"$f":"VM75*(1+VN74)","v":6286782442.6181211},6538253740.3228464,6799783889.9357605,7071775245.5331907,7354646255.3545189,7648832105.5686998,7954785389.7914476,8272976805.3831062,8603895877.5984306,8948051712.7023678,9305973781.2104626,9678212732.4588814,10065341241.757236,10467954891.427526,10886673087.084627,11322140010.568012,11775025610.990732,12246026635.430363,12735867700.847578,13245302408.881481,13775114505.23674,14326119085.446211,14899163848.864059,15495130402.818623,16114935618.931368,16759533043.688623,17429914365.436169,18127110940.053616,18852195377.655762,19606283192.761993,20390534520.472473,21206155901.291374,22054402137.343029,22936578222.83675,23854041351.750221,24808203005.820232,25800531126.053043,26832552371.095165,27905854465.938972,29022088644.57653,30182972190.359592,31390291077.973976,32645902721.092937,33951738829.936657,35309808383.134125,36722200718.459488,38191088747.197868,39718732297.085785,41307481588.969215,42959780852.527985,44678172086.629105,46465298970.094269,48323910928.898041,50256867366.053963,52267142060.696121,54357827743.12397,56532140852.84893,58793426486.962891,61145163546.441406,63590970088.299065,66134608891.831032,68779993247.504272,71531192977.404449,74392440696.500626,{"$f":"XY75*(1+XZ74)","v":77368138324.360657},80462863857.335083,83681378411.628494,87028633548.093643,90509778890.017395,94130170045.618088,97895376847.44281,101811191921.34053,105883639598.19415,110118985182.12192,114523744589.4068,119104694372.98308,123868882147.9024,128823637433.81851,133976582931.17126,139335646248.41812,144909072098.35486,150705434982.28906,156733652381.58063,163002998476.84387,169523118415.91763,176304043152.55435,183356204878.65652,190690453073.8028,198318071196.75491,206250794044.62512,214500825806.41013,223080858838.66653,232004093192.2132,241284256919.90173,250935627196.69781,260973052284.56573,271411974375.94836,282268453350.98633,293559191485.02582,305301559144.42688,317513621510.20398,330214166370.61212,343422733025.43665,357159642346.4541,371446028040.31226,386303869161.92474,401756023928.40173,417826264885.53784,434539315480.95935,451920888100.19775,469997723624.20569,488797632569.17395,508349537871.94092,528683519386.81854,549830860162.29126,571824094568.78296,594697058351.5343,618484940685.5957,643224338313.01953,668953311845.54028,695711444319.36194,723539902092.13647,752481498175.8219,782580758102.85486,813883988426.96912,846439347964.04785,880296921882.60974,915508798757.91418,{"$f":"AAK75*(1+AAL74)","v":952129150708.23083},990214316736.56006,1029822889406.0225,1071015804982.2634,1113856437181.554,1158410694668.8162,1204747122455.5688,1252937007353.7917,1303054487647.9434,1355176667153.8611,1409383733840.0156,1465759083193.6162,1524389446521.3608,1585365024382.2153,1648779625357.5039,1714730810371.8042,1783320042786.6765,1854652844498.1436,1928838958278.0693,2005992516609.1921,2086232217273.5598,2169681505964.5022,2256468766203.0825,2346727516851.2061,2440596617525.2544,2538220482226.2646,2639749301515.3154,2745339273575.9282,2855152844518.9653,2969358958299.7241,3088133316631.7134,3211658649296.9819,3340124995268.8613,3473729995079.6157,3612679194882.8003,3757186362678.1123,3907473817185.2368,4063772769872.6465,4226323680667.5522,4395376627894.2544,4571191693010.0244,4754039360730.4258,4944200935159.6426,5141968972566.0283,5347647731468.6699,5561553640727.417,5784015786356.5137,6015376417810.7744,6255991474523.2061,6506231133504.1348,6766480378844.3008,7037139593998.0732,7318625177757.9961,7611370184868.3164,7915824992263.0498,8232457991953.5723,8561756311631.7158,8904226564096.9844,9260395626660.8633,9630811451727.2988,10016043909796.391,10416685666188.246,10833353092835.775,11266687216549.207,{"$f":"ACW75*(1+ACX74)","v":11717354705211.176},12186048893419.623,12673490849156.408,13180430483122.664,13707647702447.57,14255953610545.473,14826191754967.293,15419239425165.984,16036009002172.625,16677449362259.531,17344547336749.914,18038329230219.91,18759862399428.707,19510256895405.855,20290667171222.09,21102293858070.973,21946385612393.813,22824241036889.566,23737210678365.148,24686699105499.754,25674167069719.746,26701133752508.535,27769179102608.879,28879946266713.234,30035144117381.766,31236549882077.039,32486011877360.121,33785452352454.527,35136870446552.711,36542345264414.82,38004039074991.414,39524200637991.07,41105168663510.711,42749375410051.141,44459350426453.188,46237724443511.32,48087233421251.773,50010722758101.844,52011151668425.922,54091597735162.961,56255261644569.484,58505472110352.266,60845690994766.359,63279518634557.016,65810699379939.297,68443127355136.867,71180852449342.344,74028086547316.047,76989210009208.688,80068778409577.031,83271529545960.109,86602390727798.516,90066486356910.453,93669145811186.875,97415911643634.359,101312548109379.73,105365050033754.92,109579652035105.13,113962838116509.33,118521351641169.7,123262205706816.5,128192693935089.17,133320401692492.75,138653217760192.47,{"$f":"AFI75*(1+AFJ74)","v":144199346470600.19},149967320329424.19,155966013142601.16,162204653668305.22,168692839815037.44,175440553407638.94,182458175543944.5,189756502565702.28,197346762668330.38,205240633175063.59,213450258502066.16,221988268842148.81,230867799595834.78,240102511579668.19,249706612042854.94,259694876524569.16,270082671585551.94,280885978448974.03,292121417586933,303806274290410.31,315958525262026.75,328596866272507.81,341740740923408.13,355410370560344.44,369626785382758.25,384411856798068.56,399788331069991.31,415779864312791]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":499.9999999129094},499.9999999129094,1.7418120361444277E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":501.63686980372376},503.27909838061794,1.7589748182684463E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-04-01"},null,null,{"$f":"$F$80=I6","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},501.63686980372376,1006.7393086936715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Carrying Charge for Diesel'!M56","v":3.6347816898771867E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":1.8233405093298813},3.6592776057193741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":501.63686980372376},{"$f":"J79","v":503.27909838061794},1.7589748182684463E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":0},0,1010.3985864752884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":501.63686980372376},1006.7393086936715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1010.3985864752884}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1003.0733419668401},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Carrying Charge for Diesel'!F52","v":"2016-05-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2020-05-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-04-30"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-04-30"},{"$f":"IF(J4,$F$101,J7)","v":"2001-04-30"},"2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30","2063-04-30",{"$f":"IF(BV4,$F$101,BV7)","v":"2064-04-30"},"2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30","2127-04-30",{"$f":"IF(EH4,$F$101,EH7)","v":"2128-04-30"},"2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30","2191-04-30",{"$f":"IF(GT4,$F$101,GT7)","v":"2192-04-30"},"2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30","2255-04-30",{"$f":"IF(JF4,$F$101,JF7)","v":"2256-04-30"},"2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30","2319-04-30",{"$f":"IF(LR4,$F$101,LR7)","v":"2320-04-30"},"2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30","2383-04-30",{"$f":"IF(OD4,$F$101,OD7)","v":"2384-04-30"},"2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30","2447-04-30",{"$f":"IF(QP4,$F$101,QP7)","v":"2448-04-30"},"2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30","2511-04-30",{"$f":"IF(TB4,$F$101,TB7)","v":"2512-04-30"},"2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30","2575-04-30",{"$f":"IF(VN4,$F$101,VN7)","v":"2576-04-30"},"2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30","2639-04-30",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2640-04-30"},"2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30","2703-04-30",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2704-04-30"},"2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30","2767-04-30",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2768-04-30"},"2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30","2831-04-30",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2832-04-30"},"2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2},null,null,{"$f":"F33","v":3}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},{"$f":"J101","v":"2001-04-30"},"2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30","2063-04-30",{"$f":"BV101","v":"2064-04-30"},"2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30","2127-04-30",{"$f":"EH101","v":"2128-04-30"},"2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30","2191-04-30",{"$f":"GT101","v":"2192-04-30"},"2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30","2255-04-30",{"$f":"JF101","v":"2256-04-30"},"2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30","2319-04-30",{"$f":"LR101","v":"2320-04-30"},"2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30","2383-04-30",{"$f":"OD101","v":"2384-04-30"},"2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30","2447-04-30",{"$f":"QP101","v":"2448-04-30"},"2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30","2511-04-30",{"$f":"TB101","v":"2512-04-30"},"2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30","2575-04-30",{"$f":"VN101","v":"2576-04-30"},"2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30","2639-04-30",{"$f":"XZ101","v":"2640-04-30"},"2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30","2703-04-30",{"$f":"AAL101","v":"2704-04-30"},"2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30","2767-04-30",{"$f":"ACX101","v":"2768-04-30"},"2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30","2831-04-30",{"$f":"AFJ101","v":"2832-04-30"},"2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT112+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF112+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR112+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD112+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP112+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB112+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN112+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ112+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL112+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX112+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ112+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV112+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH112+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":1},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(BV112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(EH112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(GT112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JF112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LR112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OD112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QP112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TB112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VN112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0,0,0.1,9.0000000000000011E-2,8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000004E-2,5.3144100000000014E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Carrying Charge for Diesel'!F113","v":1},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F89","v":1010.3985864752884},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":0},0,101.03985864752885,90.935872782775974,81.842285504498378,73.658056954048533,66.292251258643688,59.663026132779308,53.69672351950139,48.327051167551247,43.494346050796118,39.144911445716502,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*GT114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":0},0,101.03985864752885,90.935872782775974,81.842285504498378,73.658056954048533,66.292251258643688,59.663026132779308,53.69672351950139,48.327051167551247,43.494346050796118,39.144911445716502,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV119:BV121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH119:EH121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT119:GT121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF119:JF121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Carrying Charge for Diesel'!F58","v":0},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*EH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*GT122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*JF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},"2001-04-30","2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30",{"$f":"BU101","v":"2063-04-30"},"2064-04-30","2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30",{"$f":"EG101","v":"2127-04-30"},"2128-04-30","2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30",{"$f":"GS101","v":"2191-04-30"},"2192-04-30","2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30",{"$f":"JE101","v":"2255-04-30"},"2256-04-30","2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30",{"$f":"LQ101","v":"2319-04-30"},"2320-04-30","2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30",{"$f":"OC101","v":"2383-04-30"},"2384-04-30","2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30",{"$f":"QO101","v":"2447-04-30"},"2448-04-30","2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30",{"$f":"TA101","v":"2511-04-30"},"2512-04-30","2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30",{"$f":"VM101","v":"2575-04-30"},"2576-04-30","2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30",{"$f":"XY101","v":"2639-04-30"},"2640-04-30","2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30",{"$f":"AAK101","v":"2703-04-30"},"2704-04-30","2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30",{"$f":"ACW101","v":"2767-04-30"},"2768-04-30","2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30",{"$f":"AFI101","v":"2831-04-30"},"2832-04-30","2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Carrying Charge for Diesel'!F22","v":4.0000000000000036E-2},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1,1,1.04,1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"BT137*(1+$F$137*BU8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"EF137*(1+$F$137*EG8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"GR137*(1+$F$137*GS8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"JD137*(1+$F$137*JE8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"LP137*(1+$F$137*LQ8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"OB137*(1+$F$137*OC8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"QN137*(1+$F$137*QO8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"SZ137*(1+$F$137*TA8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"VL137*(1+$F$137*VM8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"XX137*(1+$F$137*XY8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"AAJ137*(1+$F$137*AAK8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"ACV137*(1+$F$137*ACW8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"AFH137*(1+$F$137*AFI8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208]
[null,null,"Tax Adder",null,"%",{"$f":"F58/(1-F58)","v":0},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*BU140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*EG140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*GS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*JE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0502475428109279}]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Carrying Charge for Diesel'!F145","v":0},null,null,{"$f":"I166*I167/(1-$F$172)","v":0},{"$f":"J166*J167/(1-$F$172)","v":0},0,28.291160421308103,28.011225133796763,27.657277048940784,27.223560370176319,26.703964678909141,26.092005214270973,25.380802117742423,24.563058590275801,23.631037906968679,22.576539231631404,21.390872170753727,20.064830003399585,18.588661520440077,16.952041403264438,15.144039068681073,13.1530859031276,10.96694080554261,8.5726539543041191,5.9565287095021082,3.1040815574756686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV166*BV167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH166*EH167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT166*GT167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF166*JF167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR166*LR167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD166*OD167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP166*QP167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB166*TB167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN166*VN167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ166*XZ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL166*AAL167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX166*ACX167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ166*AFJ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F186","v":0.4},null,null,{"$f":"I184*$F$187","v":200.6547479214895},{"$f":"J184*$F$187","v":202.04097555597914},1.4637111126467426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I84","v":0},1.8233405093298813,3.6592776057193741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":0.68120670899282421},1.3671195491616477,16.671576676842307,16.506614810987408,16.298038260982995,16.042455218139647,15.73626490007149,15.375645929838283,14.956544105098244,14.474659526412561,13.925433052320859,13.304032047211395,12.60533538633705,11.823917680574784,10.954032681687929,9.9895958269237095,8.9241658797585099,7.7509256214859281,6.4626615461233428,5.051742508786373,3.5100972752423294,1.8291909177981744,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"BV206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"EH206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"GT206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"JF206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"LR206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"OD206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"QP206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"TB206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"VN206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"XZ206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"AAL206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"ACX206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"AFJ206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I215","v":0},{"$f":"J215","v":0},0,54.960425937841109,57.158842975354759,59.445196694368946,61.823004562143716,64.295924744629474,66.867761734414643,69.542472203791235,72.324171091942887,75.217137935620613,78.225823453045436,81.35485639116726,84.609050646813955,87.993412672686517,91.513149179593967,95.173675146777725,98.980622152648849,102.93984703875481,107.057440920305,111.33973855711719,115.79332809940188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I245+I246-I247","v":200.6547479214895},{"$f":"J245+J246-J247","v":402.69572347746862},404.15943459011538,400.16035905423911,395.10395784201086,388.9080052882328,381.48520969870168,372.74293163244215,362.58288739632002,350.90083700393973,337.58625581383797,322.52198902330548,305.5838881536244,286.64042861999383,265.55230743485799,242.1720200466346,216.34341526687228,187.90122718753699,156.67058293632286,122.4664850614873,85.093267278601473,44.344022249652369,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"BV245+BV246-BV247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"EH245+EH246-EH247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"GT245+GT246-GT247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"JF245+JF246-JF247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"LR245+LR246-LR247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"OD245+OD246-OD247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"QP245+QP246-QP247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"TB245+TB246-TB247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"VN245+VN246-VN247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"XZ245+XZ246-XZ247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"AAL245+AAL246-AAL247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"ACX245+ACX246-ACX247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"AFJ245+AFJ246-AFJ247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12]
[null,"Return on Equity",null,null,"% p.a.",null,null,null,{"$f":"(1+I261)^(12/I262)-1","v":0},{"$f":"(1+J261)^(12/J262)-1","v":7.0483864554801157E-2},7.0483864554798492E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BV261)^(12/BV262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EH261)^(12/EH262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GT261)^(12/GT262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JF261)^(12/JF262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LR261)^(12/LR262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD261)^(12/OD262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QP261)^(12/QP262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+TB261)^(12/TB262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+VN261)^(12/VN262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+XZ261)^(12/XZ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AAL261)^(12/AAL262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+ACX261)^(12/ACX262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AFJ261)^(12/AFJ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(I282>0.1,I281/I282)","v":false},{"$f":"IF(J282>0.1,J281/J282)","v":0},0,2.4243478323179453,2.3726009298246469,2.3228068589445834,2.2748575612300295,2.2286528061498623,2.1840994948634007,2.1411110370035407,2.0996067916905243,2.059511565183787,2.0207551585876158,1.9832719598874411,1.9470005753288024,1.9118834957827426,1.8778667942838954,1.8448998513953014,1.8129351054583471,1.7819278251362478,1.7518359019634642,1.7226196608777868,1.6942416869424182,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV282>0.1,BV281/BV282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH282>0.1,EH281/EH282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GT282>0.1,GT281/GT282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JF282>0.1,JF281/JF282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR282>0.1,LR281/LR282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD282>0.1,OD281/OD282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP282>0.1,QP281/QP282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB282>0.1,TB281/TB282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN282>0.1,VN281/VN282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ282>0.1,XZ281/XZ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL282>0.1,AAL281/AAL282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ACX282>0.1,ACX281/ACX282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFJ282>0.1,AFJ281/AFJ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,{"$f":"IF(I292,I7,NA())","v":"2001-02-28"},"2001-03-31","2001-04-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU292,BU7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG292,EG7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS292,GS7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE292,JE7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ292,LQ7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OC292,OC7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO292,QO7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TA292,TA7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM292,VM7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(XY292,XY7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK292,AAK7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ACW292,ACW7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI292,AFI7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0502475428109279}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":54.960425937841109}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Batteries Carrying Charge Rate","index":14,"n_rows":2006,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Batteries Carrying Charge Rate'!F162","v":0.10922939524422989},"IRR",{"$f":"E151","v":4.872021973133088E-2},"WACC",{"$f":"M55","v":4.8750000000000002E-2},"Equity IRR",{"$f":"F260","v":6.9957134127616852E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Batteries Carrying Charge Rate'!F33","v":1},null,null,null,{"$f":"I3<=$E$4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Batteries Carrying Charge Rate'!F14","v":1},{"$f":"'Batteries Carrying Charge Rate'!F15","v":12},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Batteries Carrying Charge Rate'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2002-03-01","2003-03-01","2004-03-01","2005-03-01","2006-03-01","2007-03-01","2008-03-01","2009-03-01","2010-03-01","2011-03-01","2012-03-01","2013-03-01","2014-03-01","2015-03-01","2016-03-01","2017-03-01","2018-03-01","2019-03-01","2020-03-01","2021-03-01","2022-03-01","2023-03-01","2024-03-01","2025-03-01","2026-03-01","2027-03-01","2028-03-01","2029-03-01","2030-03-01","2031-03-01","2032-03-01","2033-03-01","2034-03-01","2035-03-01","2036-03-01","2037-03-01","2038-03-01","2039-03-01","2040-03-01","2041-03-01","2042-03-01","2043-03-01","2044-03-01","2045-03-01","2046-03-01","2047-03-01","2048-03-01","2049-03-01","2050-03-01","2051-03-01","2052-03-01","2053-03-01","2054-03-01","2055-03-01","2056-03-01","2057-03-01","2058-03-01","2059-03-01","2060-03-01","2061-03-01","2062-03-01","2063-03-01","2064-03-01",{"$f":"BU7+1","v":"2065-03-01"},"2066-03-01","2067-03-01","2068-03-01","2069-03-01","2070-03-01","2071-03-01","2072-03-01","2073-03-01","2074-03-01","2075-03-01","2076-03-01","2077-03-01","2078-03-01","2079-03-01","2080-03-01","2081-03-01","2082-03-01","2083-03-01","2084-03-01","2085-03-01","2086-03-01","2087-03-01","2088-03-01","2089-03-01","2090-03-01","2091-03-01","2092-03-01","2093-03-01","2094-03-01","2095-03-01","2096-03-01","2097-03-01","2098-03-01","2099-03-01","2100-03-01","2101-03-01","2102-03-01","2103-03-01","2104-03-01","2105-03-01","2106-03-01","2107-03-01","2108-03-01","2109-03-01","2110-03-01","2111-03-01","2112-03-01","2113-03-01","2114-03-01","2115-03-01","2116-03-01","2117-03-01","2118-03-01","2119-03-01","2120-03-01","2121-03-01","2122-03-01","2123-03-01","2124-03-01","2125-03-01","2126-03-01","2127-03-01","2128-03-01",{"$f":"EG7+1","v":"2129-03-01"},"2130-03-01","2131-03-01","2132-03-01","2133-03-01","2134-03-01","2135-03-01","2136-03-01","2137-03-01","2138-03-01","2139-03-01","2140-03-01","2141-03-01","2142-03-01","2143-03-01","2144-03-01","2145-03-01","2146-03-01","2147-03-01","2148-03-01","2149-03-01","2150-03-01","2151-03-01","2152-03-01","2153-03-01","2154-03-01","2155-03-01","2156-03-01","2157-03-01","2158-03-01","2159-03-01","2160-03-01","2161-03-01","2162-03-01","2163-03-01","2164-03-01","2165-03-01","2166-03-01","2167-03-01","2168-03-01","2169-03-01","2170-03-01","2171-03-01","2172-03-01","2173-03-01","2174-03-01","2175-03-01","2176-03-01","2177-03-01","2178-03-01","2179-03-01","2180-03-01","2181-03-01","2182-03-01","2183-03-01","2184-03-01","2185-03-01","2186-03-01","2187-03-01","2188-03-01","2189-03-01","2190-03-01","2191-03-01","2192-03-01",{"$f":"GS7+1","v":"2193-03-01"},"2194-03-01","2195-03-01","2196-03-01","2197-03-01","2198-03-01","2199-03-01","2200-03-01","2201-03-01","2202-03-01","2203-03-01","2204-03-01","2205-03-01","2206-03-01","2207-03-01","2208-03-01","2209-03-01","2210-03-01","2211-03-01","2212-03-01","2213-03-01","2214-03-01","2215-03-01","2216-03-01","2217-03-01","2218-03-01","2219-03-01","2220-03-01","2221-03-01","2222-03-01","2223-03-01","2224-03-01","2225-03-01","2226-03-01","2227-03-01","2228-03-01","2229-03-01","2230-03-01","2231-03-01","2232-03-01","2233-03-01","2234-03-01","2235-03-01","2236-03-01","2237-03-01","2238-03-01","2239-03-01","2240-03-01","2241-03-01","2242-03-01","2243-03-01","2244-03-01","2245-03-01","2246-03-01","2247-03-01","2248-03-01","2249-03-01","2250-03-01","2251-03-01","2252-03-01","2253-03-01","2254-03-01","2255-03-01","2256-03-01",{"$f":"JE7+1","v":"2257-03-01"},"2258-03-01","2259-03-01","2260-03-01","2261-03-01","2262-03-01","2263-03-01","2264-03-01","2265-03-01","2266-03-01","2267-03-01","2268-03-01","2269-03-01","2270-03-01","2271-03-01","2272-03-01","2273-03-01","2274-03-01","2275-03-01","2276-03-01","2277-03-01","2278-03-01","2279-03-01","2280-03-01","2281-03-01","2282-03-01","2283-03-01","2284-03-01","2285-03-01","2286-03-01","2287-03-01","2288-03-01","2289-03-01","2290-03-01","2291-03-01","2292-03-01","2293-03-01","2294-03-01","2295-03-01","2296-03-01","2297-03-01","2298-03-01","2299-03-01","2300-03-01","2301-03-01","2302-03-01","2303-03-01","2304-03-01","2305-03-01","2306-03-01","2307-03-01","2308-03-01","2309-03-01","2310-03-01","2311-03-01","2312-03-01","2313-03-01","2314-03-01","2315-03-01","2316-03-01","2317-03-01","2318-03-01","2319-03-01","2320-03-01",{"$f":"LQ7+1","v":"2321-03-01"},"2322-03-01","2323-03-01","2324-03-01","2325-03-01","2326-03-01","2327-03-01","2328-03-01","2329-03-01","2330-03-01","2331-03-01","2332-03-01","2333-03-01","2334-03-01","2335-03-01","2336-03-01","2337-03-01","2338-03-01","2339-03-01","2340-03-01","2341-03-01","2342-03-01","2343-03-01","2344-03-01","2345-03-01","2346-03-01","2347-03-01","2348-03-01","2349-03-01","2350-03-01","2351-03-01","2352-03-01","2353-03-01","2354-03-01","2355-03-01","2356-03-01","2357-03-01","2358-03-01","2359-03-01","2360-03-01","2361-03-01","2362-03-01","2363-03-01","2364-03-01","2365-03-01","2366-03-01","2367-03-01","2368-03-01","2369-03-01","2370-03-01","2371-03-01","2372-03-01","2373-03-01","2374-03-01","2375-03-01","2376-03-01","2377-03-01","2378-03-01","2379-03-01","2380-03-01","2381-03-01","2382-03-01","2383-03-01","2384-03-01",{"$f":"OC7+1","v":"2385-03-01"},"2386-03-01","2387-03-01","2388-03-01","2389-03-01","2390-03-01","2391-03-01","2392-03-01","2393-03-01","2394-03-01","2395-03-01","2396-03-01","2397-03-01","2398-03-01","2399-03-01","2400-03-01","2401-03-01","2402-03-01","2403-03-01","2404-03-01","2405-03-01","2406-03-01","2407-03-01","2408-03-01","2409-03-01","2410-03-01","2411-03-01","2412-03-01","2413-03-01","2414-03-01","2415-03-01","2416-03-01","2417-03-01","2418-03-01","2419-03-01","2420-03-01","2421-03-01","2422-03-01","2423-03-01","2424-03-01","2425-03-01","2426-03-01","2427-03-01","2428-03-01","2429-03-01","2430-03-01","2431-03-01","2432-03-01","2433-03-01","2434-03-01","2435-03-01","2436-03-01","2437-03-01","2438-03-01","2439-03-01","2440-03-01","2441-03-01","2442-03-01","2443-03-01","2444-03-01","2445-03-01","2446-03-01","2447-03-01","2448-03-01",{"$f":"QO7+1","v":"2449-03-01"},"2450-03-01","2451-03-01","2452-03-01","2453-03-01","2454-03-01","2455-03-01","2456-03-01","2457-03-01","2458-03-01","2459-03-01","2460-03-01","2461-03-01","2462-03-01","2463-03-01","2464-03-01","2465-03-01","2466-03-01","2467-03-01","2468-03-01","2469-03-01","2470-03-01","2471-03-01","2472-03-01","2473-03-01","2474-03-01","2475-03-01","2476-03-01","2477-03-01","2478-03-01","2479-03-01","2480-03-01","2481-03-01","2482-03-01","2483-03-01","2484-03-01","2485-03-01","2486-03-01","2487-03-01","2488-03-01","2489-03-01","2490-03-01","2491-03-01","2492-03-01","2493-03-01","2494-03-01","2495-03-01","2496-03-01","2497-03-01","2498-03-01","2499-03-01","2500-03-01","2501-03-01","2502-03-01","2503-03-01","2504-03-01","2505-03-01","2506-03-01","2507-03-01","2508-03-01","2509-03-01","2510-03-01","2511-03-01","2512-03-01",{"$f":"TA7+1","v":"2513-03-01"},"2514-03-01","2515-03-01","2516-03-01","2517-03-01","2518-03-01","2519-03-01","2520-03-01","2521-03-01","2522-03-01","2523-03-01","2524-03-01","2525-03-01","2526-03-01","2527-03-01","2528-03-01","2529-03-01","2530-03-01","2531-03-01","2532-03-01","2533-03-01","2534-03-01","2535-03-01","2536-03-01","2537-03-01","2538-03-01","2539-03-01","2540-03-01","2541-03-01","2542-03-01","2543-03-01","2544-03-01","2545-03-01","2546-03-01","2547-03-01","2548-03-01","2549-03-01","2550-03-01","2551-03-01","2552-03-01","2553-03-01","2554-03-01","2555-03-01","2556-03-01","2557-03-01","2558-03-01","2559-03-01","2560-03-01","2561-03-01","2562-03-01","2563-03-01","2564-03-01","2565-03-01","2566-03-01","2567-03-01","2568-03-01","2569-03-01","2570-03-01","2571-03-01","2572-03-01","2573-03-01","2574-03-01","2575-03-01","2576-03-01",{"$f":"VM7+1","v":"2577-03-01"},"2578-03-01","2579-03-01","2580-03-01","2581-03-01","2582-03-01","2583-03-01","2584-03-01","2585-03-01","2586-03-01","2587-03-01","2588-03-01","2589-03-01","2590-03-01","2591-03-01","2592-03-01","2593-03-01","2594-03-01","2595-03-01","2596-03-01","2597-03-01","2598-03-01","2599-03-01","2600-03-01","2601-03-01","2602-03-01","2603-03-01","2604-03-01","2605-03-01","2606-03-01","2607-03-01","2608-03-01","2609-03-01","2610-03-01","2611-03-01","2612-03-01","2613-03-01","2614-03-01","2615-03-01","2616-03-01","2617-03-01","2618-03-01","2619-03-01","2620-03-01","2621-03-01","2622-03-01","2623-03-01","2624-03-01","2625-03-01","2626-03-01","2627-03-01","2628-03-01","2629-03-01","2630-03-01","2631-03-01","2632-03-01","2633-03-01","2634-03-01","2635-03-01","2636-03-01","2637-03-01","2638-03-01","2639-03-01","2640-03-01",{"$f":"XY7+1","v":"2641-03-01"},"2642-03-01","2643-03-01","2644-03-01","2645-03-01","2646-03-01","2647-03-01","2648-03-01","2649-03-01","2650-03-01","2651-03-01","2652-03-01","2653-03-01","2654-03-01","2655-03-01","2656-03-01","2657-03-01","2658-03-01","2659-03-01","2660-03-01","2661-03-01","2662-03-01","2663-03-01","2664-03-01","2665-03-01","2666-03-01","2667-03-01","2668-03-01","2669-03-01","2670-03-01","2671-03-01","2672-03-01","2673-03-01","2674-03-01","2675-03-01","2676-03-01","2677-03-01","2678-03-01","2679-03-01","2680-03-01","2681-03-01","2682-03-01","2683-03-01","2684-03-01","2685-03-01","2686-03-01","2687-03-01","2688-03-01","2689-03-01","2690-03-01","2691-03-01","2692-03-01","2693-03-01","2694-03-01","2695-03-01","2696-03-01","2697-03-01","2698-03-01","2699-03-01","2700-03-01","2701-03-01","2702-03-01","2703-03-01","2704-03-01",{"$f":"AAK7+1","v":"2705-03-01"},"2706-03-01","2707-03-01","2708-03-01","2709-03-01","2710-03-01","2711-03-01","2712-03-01","2713-03-01","2714-03-01","2715-03-01","2716-03-01","2717-03-01","2718-03-01","2719-03-01","2720-03-01","2721-03-01","2722-03-01","2723-03-01","2724-03-01","2725-03-01","2726-03-01","2727-03-01","2728-03-01","2729-03-01","2730-03-01","2731-03-01","2732-03-01","2733-03-01","2734-03-01","2735-03-01","2736-03-01","2737-03-01","2738-03-01","2739-03-01","2740-03-01","2741-03-01","2742-03-01","2743-03-01","2744-03-01","2745-03-01","2746-03-01","2747-03-01","2748-03-01","2749-03-01","2750-03-01","2751-03-01","2752-03-01","2753-03-01","2754-03-01","2755-03-01","2756-03-01","2757-03-01","2758-03-01","2759-03-01","2760-03-01","2761-03-01","2762-03-01","2763-03-01","2764-03-01","2765-03-01","2766-03-01","2767-03-01","2768-03-01",{"$f":"ACW7+1","v":"2769-03-01"},"2770-03-01","2771-03-01","2772-03-01","2773-03-01","2774-03-01","2775-03-01","2776-03-01","2777-03-01","2778-03-01","2779-03-01","2780-03-01","2781-03-01","2782-03-01","2783-03-01","2784-03-01","2785-03-01","2786-03-01","2787-03-01","2788-03-01","2789-03-01","2790-03-01","2791-03-01","2792-03-01","2793-03-01","2794-03-01","2795-03-01","2796-03-01","2797-03-01","2798-03-01","2799-03-01","2800-03-01","2801-03-01","2802-03-01","2803-03-01","2804-03-01","2805-03-01","2806-03-01","2807-03-01","2808-03-01","2809-03-01","2810-03-01","2811-03-01","2812-03-01","2813-03-01","2814-03-01","2815-03-01","2816-03-01","2817-03-01","2818-03-01","2819-03-01","2820-03-01","2821-03-01","2822-03-01","2823-03-01","2824-03-01","2825-03-01","2826-03-01","2827-03-01","2828-03-01","2829-03-01","2830-03-01","2831-03-01","2832-03-01",{"$f":"AFI7+1","v":"2833-03-01"},"2834-03-01","2835-03-01","2836-03-01","2837-03-01","2838-03-01","2839-03-01","2840-03-01","2841-03-01","2842-03-01","2843-03-01","2844-03-01","2845-03-01","2846-03-01","2847-03-01","2848-03-01","2849-03-01","2850-03-01","2851-03-01","2852-03-01","2853-03-01","2854-03-01","2855-03-01","2856-03-01","2857-03-01","2858-03-01","2859-03-01","2860-03-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"EOMONTH(BV6,BV5-1)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EOMONTH(EH6,EH5-1)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"EOMONTH(JF6,JF5-1)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"EOMONTH(LR6,LR5-1)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"EOMONTH(QP6,QP5-1)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"EOMONTH(TB6,TB5-1)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-03-01"},{"$f":"'Batteries Carrying Charge Rate'!F45","v":"2011-03-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":10},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},1,2,3,4,5,6,7,8,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"BT9+BU8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"EF9+EG8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"GR9+GS8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"JD9+JE8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"LP9+LQ8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"OB9+OC8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"QN9+QO8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"SZ9+TA8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"VL9+VM8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"XX9+XY8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"AAJ9+AAK8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ACV9+ACW8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"AFH9+AFI8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":259.0921255193133},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":2372},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":0.10922939524422989},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",0.04]
[null,null,"Degradation Rate",null,"% p.a.",0]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":4.0000000000000036E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":3.2737397821989145E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":4.0000000000000036E-2}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",7.0000000000000007E-2]
[null,null,"Base Risk Free Rate",null,"% p.a.",1.7500000000000002E-2]
[null,null,"Credit Spread",null,"% p.a.",0.01]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":2.7500000000000004E-2}]
[null,null,"Debt Percent",null,"%",0.5]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",2372]
[null,null,"Construction Months",null,"Months",1]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-02-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":0.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":7.1428571428571425E-2}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",10]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":120}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":10}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-03-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2011-03-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",0]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",11]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":132},null,null,null,null,null,{"$f":"F58","v":0}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2012-03-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.5},{"$f":"F28","v":2.7500000000000004E-2},{"$f":"K53*(1-L51)","v":2.7500000000000004E-2},{"$f":"L53*J53","v":1.3750000000000002E-2}]
[null,null,"Decomissioning Cost",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":0.5},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":3.5000000000000003E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":4.8750000000000002E-2},null,{"$f":"F26","v":1.7500000000000002E-2},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":3.9744588631382971E-3},{"$f":"(1+K53)^($F$14/12)-1","v":2.2632796417700884E-3},{"$f":"(1+O55)^($F$14/12)-1","v":1.4467654179763922E-3},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":4.8750000000000071E-2},{"$f":"(1+K53)^($F$15/12)-1","v":2.750000000000008E-2},{"$f":"(1+O55)^($F$14/12)-1","v":1.4467654179763922E-3},{"$f":"(1+P55)^($F$15/12)-1","v":7.0000000000000062E-2}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0},0,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":6.9843259436996874E-4}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",20,null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":8.4134615384616751E-3}]
[null,null,"Tax Depreciation Factor",null,"VDB",2]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":9.0000000000000011E-2},8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000011E-2,5.3144100000000007E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Batteries Carrying Charge Rate'!F15","v":12},null,null,null,{"$f":"J63/12*$F$64","v":0.1},9.0000000000000011E-2,8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000004E-2,5.3144100000000014E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":-1}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":-1}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Batteries Carrying Charge Rate'!F64","v":12},null,null,null,{"$f":"J67/12*$F$68","v":0},{"$f":"K67/12*$F$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Batteries Carrying Charge Rate'!F36","v":0.5},{"$f":"'Batteries Carrying Charge Rate'!F38","v":7.1428571428571425E-2},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":1.2788608571710432E-10},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":1.2788608571710432E-10},null,null,{"$f":"I71/$F$72","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Batteries Carrying Charge Rate'!F21","v":3.2737397821989145E-3},{"$f":"'Batteries Carrying Charge Rate'!F22","v":4.0000000000000036E-2},null,{"$f":"IF(I4,$F$74,$G$74)","v":3.2737397821989145E-3},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(BU4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(EG4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(GS4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(JE4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(LQ4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(OC4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(QO4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(TA4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(VM4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(XY4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(AAK4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(ACW4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(AFI4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0032737397821989},{"$f":"I75*(1+J74)","v":1.043404689373487},1.0851408769484265,1.1285465120263636,1.1736883725074181,1.2206359074077149,1.2694613437040234,1.3202397974521844,1.3730493893502718,1.4279713649242827,1.4850902195212541,1.5444938283021044,1.6062735814341886,1.6705245246915563,1.7373455056792186,1.8068393259063875,1.8791128989426431,1.954277414900349,2.0324485114963631,2.1137464519562177,2.1982963100344666,2.2862281624358451,2.3776772889332789,2.47278438049061,2.5716957557102345,2.6745635859386439,2.7815461293761898,2.8928079745512374,3.0085202935332869,3.1288611052746185,3.2540155494856031,3.3841761714650276,3.5195432183236286,3.6603249470565737,3.806737944938837,3.9590074627363907,4.1173677612458466,4.2820624716956805,4.4533449705635082,4.6314787693860486,4.8167379201614908,5.0094074369679502,5.2097837344466686,5.4181750838245355,5.6349020871775171,5.8602981706646178,6.0947100974912027,6.338498501390851,6.5920384414464852,6.8557199791043448,7.1299487782685187,7.4151467293992601,7.7117525985752309,8.0202227025182395,8.3410316106189697,8.6746728750437292,9.0216597900454794,9.3825261816472985,9.7578272289131913,10.14814031806972,10.554065930792509,10.97622856802421,11.415277710745178,11.871888819174986,12.346764371941985,{"$f":"BU75*(1+BV74)","v":12.840634946819664},13.354260344692451,13.888430758480149,14.443967988819356,15.02172670837213,15.622595776707016,16.247499607775296,16.897399592086309,17.573295575769762,18.276227398800554,19.007276494752578,19.76756755454268,20.558270256724388,21.380601066993364,22.235825109673101,23.125258114060024,24.050268438622425,25.012279176167322,26.012770343214015,27.053281156942578,28.135412403220283,29.260828899349097,30.43126205532306,31.648512537535982,32.914453039037426,34.231031160598924,35.600272407022885,37.024283303303804,38.505254635435961,40.045464820853404,41.647283413687539,43.313174750235042,45.045701740244446,46.847529809854223,48.721431002248394,50.67028824233833,52.697099772031862,54.804983762913139,56.997183113429664,59.277070437966849,61.648153255485525,64.114079385704954,66.678642561133159,69.345788263578484,72.119619794121633,75.004404585886505,78.004580769321961,81.124764000094842,84.369754560098642,87.744544742502583,91.254326532202683,94.904499593490797,98.700679577230432,102.64870676031966,106.75465503073245,111.02484123196176,115.46583488124023,120.08446827648984,124.88784700754944,129.88336088785141,135.07869532336548,140.48184313630011,146.10111686175213,151.94516153622223,{"$f":"EG75*(1+EH74)","v":158.02296799767112},164.34388671757796,170.91764218628109,177.75434787373234,184.86452178868166,192.25910266022893,199.9494667666381,207.94744543730363,216.26534325479577,224.91595698498762,233.91259526438714,243.26909907496264,252.99986303796115,263.11985755947961,273.64465186185879,284.59043793633316,295.97405545378649,307.81301767193798,320.12553837881552,332.93055991396812,346.24778231052687,360.09769360294797,374.5016013470659,389.48166540094854,405.0609320169865,421.26336929766597,438.11390406957264,455.63846023235556,473.8639986416498,492.81855858731581,512.53130093080847,533.03255296804082,554.35385508676245,576.52800929023294,599.58912966184232,623.57269484831602,648.51560264224872,674.45622674793867,701.4344758178562,729.49185485057046,758.67152904459329,789.01839020637703,820.57912581463211,853.40229084721739,887.53838248110617,923.03991778035049,959.96151449156457,998.35997507122715,1038.2943740740764,1079.8261490370394,1123.019194998521,1167.9399627984619,1214.6575613104005,1263.2438637628165,1313.7736183133293,1366.3245630458625,1420.977545567697,1477.816647390405,1536.9293132860212,1598.406485817462,1662.3427452501605,1728.8364550601671,1797.9899132625737,1869.9095097930767,{"$f":"GS75*(1+GT74)","v":1944.7058901848},2022.4941257921921,2103.3938908238797,2187.5296464568351,2275.0308323151085,2366.0320656077129,2460.6733482320215,2559.1002821613024,2661.4642934477547,2767.9228651856652,2878.6397797930917,2993.7853709848155,3113.536785824208,3238.0782572571766,3367.6013875474637,3502.3054430493626,3642.3976607713371,3788.0935672021906,3939.6173098902782,4097.2020022858896,4261.0900823773254,4431.5336856724189,4608.7950330993153,4793.1468344232881,4984.8727078002194,5184.2676161122281,5391.6383207567178,5607.3038535869864,5831.5960077304662,6064.8598480396849,6307.4542419612726,6559.7524116397235,6822.142508105313,7095.0282084295259,7378.8293367667075,7673.9825102373761,7980.9418106468711,8300.1794830727467,8632.1866623956575,8977.4741288914847,9336.573094047144,9710.0360178090305,10098.437458521392,10502.374956862248,10922.469955136738,11359.368753342207,11813.743503475896,12286.293243614933,12777.744973359531,13288.854772293913,13820.40896318567,14373.225321713096,14948.154334581621,15546.080507964885,16167.923728283482,16814.640677414824,17487.226304511416,18186.715356691871,18914.183970959548,19670.751329797931,20457.581382989851,21275.884638309446,22126.920023841823,23011.996824795497,{"$f":"JE75*(1+JF74)","v":23932.476697787319},24889.775765698811,25885.366796326765,26920.781468179837,27997.612726907031,29117.517235983312,30282.217925422647,31493.506642439552,32753.246908137135,34063.37678446262,35425.911855841128,36842.948330074774,38316.666263277766,39849.332913808881,41443.306230361239,43101.038479575691,44825.080018758723,46618.08321950907,48482.806548289431,50422.118810221007,52439.003562629849,54536.563705135042,56718.026253340446,58986.747303474069,61346.217195613033,63800.065883437557,66352.068518775064,69006.151259526072,71766.397309907115,74637.053202303403,77622.535330395549,80727.436743611368,83956.53421335583,87314.795581890066,90807.387405165675,94439.682901372304,98217.270217427198,102145.96102612429,106231.79946716927,110481.07144585604,114900.31430369029,119496.32687583791,124276.17995087143,129247.2271489063,134417.11623486257,139793.80088425707,145385.55291962737,151200.97503641248,157249.01403786897,163538.97459938374,170080.53358335909,176883.75492669345,183959.1051237612,191317.46932871165,198970.16810186012,206928.97482593454,215206.13381897192,223814.3791717308,232766.95433860004,242077.63251214405,251760.73781262981,261831.16732513503,272304.41401814047,283196.59057886607,{"$f":"LQ75*(1+LR74)","v":294524.45420202072},306305.43237010157,318557.64966490562,331299.95565150183,344551.9538775619,358334.0320326644,372667.393313971,387574.08904652984,403077.05260839104,419200.13471272669,435968.14010123577,453406.86570528522,471543.14033349667,490404.86594683654,510021.06058471004,530421.90300809848,551638.77912842249,573704.33029355947,596652.50350530189,620518.603645514,645339.34779133461,671152.92170298798,697999.03857110755,725919.00011395186,754955.76011850999,785153.99052325042,816560.15014418052,849222.55614994781,883191.45839594572,918519.11673178361,955259.88140105503,993470.27665709727,1033209.0877233812,1074537.4512323164,1117518.9492816092,1162219.7072528736,1208708.4955429886,1257056.8353647082,1307339.1087792965,1359632.6731304685,1414017.9800556873,1470578.6992579147,1529401.8472282314,1590577.9211173607,1654201.0379620553,1720369.0794805377,1789183.8426597593,1860751.1963661497,1935181.2442207958,2012588.4939896278,2093092.033749213,2176815.7150991815,2263888.3437031489,2354443.877451275,2448621.6325493259,2546566.4978512991,2648429.1577653512,2754366.3240759652,2864540.9770390037,2979122.6161205638,3098287.5207653865,3222219.0215960019,3351107.782459842,3485152.0937582357,{"$f":"OC75*(1+OD74)","v":3624558.1775085651},3769540.5046089077,3920322.1247932641,4077135.0097849946,4240220.4101763945,4409829.2265834501,4586222.3956467882,4769671.2914726594,4960458.1431315662,5158876.4688568292,5365231.5276111029,5579840.788715547,5803034.4202641686,6035155.7970747352,6276562.0289577246,6527624.5101160342,6788729.4905206757,7060278.6701415032,7342689.816947164,7636397.4096250506,7941853.3060100526,8259527.4382504551,8589908.5357804727,8933504.8772116918,9290845.0723001603,9662478.8751921672,10048978.030199854,10450937.151407849,10868974.637464164,11303733.62296273,11755882.96788124,12226118.28659649,12715163.018060351,13223769.538782766,13752720.320334077,14302829.133147441,14874942.29847334,15469939.990412274,16088737.590028767,16732287.093629917,17401578.577375114,18097641.720470119,18821547.389288925,19574409.284860481,20357385.656254899,21171681.082505096,22018548.325805299,22899290.25883751,23815261.86919101,24767872.34395865,25758587.237716995,26788930.727225676,27860487.956314705,28974907.474567294,30133903.773549985,31339259.924491987,32592830.321471669,33896543.534330539,35252405.275703765,36662501.486731917,38129001.546201192,39654161.608049244,41240328.072371215,42889941.195266068,{"$f":"QO75*(1+QP74)","v":44605538.843076713},46389760.39679978,48245350.812671773,50175164.845178649,52182171.438985795,54269458.29654523,56440236.628407039,58697846.093543321,61045759.937285058,63487590.334776461,66027093.948167525,68668177.706094235,71414904.814338014,74271501.006911531,77242361.047187999,80332055.489075527,83545337.708638549,86887151.216984093,90362637.26566346,93977142.756290004,97736228.466541603,101645677.60520327,105711504.70941141,109939964.89778787,114337563.49369939,118911066.03344737,123667508.67478527,128614209.02177669,133758777.38264777,139109128.47795367,144673493.61707184,150460433.36175472,156478850.6962249,162738004.72407389,169247524.91303685,176017425.90955833,183058122.94594067,190380447.86377829,197995665.77832943,205915492.40946263,214152112.10584113,222718196.59007478,231626924.45367777,240892001.43182489,250527681.48909789,260548788.74866182,270970740.2986083,281809569.91055262,293081952.70697474,304805230.81525373,316997440.0478639,329677337.64977849,342864431.15576965,356579008.40200043,370842168.73808044,385675855.48760366,401102889.70710784,417147005.29539216,433832885.50720787,451186200.92749619,469233648.96459603,488002994.92317986,507523114.72010708,527824039.30891138,{"$f":"TA75*(1+TB74)","v":548937000.88126791},570894480.91651869,593730260.15317941,617479470.55930662,642178649.38167894,667865795.35694611,694580427.171224,722363644.25807297,751258190.02839589,781308517.62953174,812560858.33471298,845063292.66810155,878865824.3748256,914020457.34981871,950581275.64381146,988604526.66956401,1028148707.7363466,1069274656.0458004,1112045642.2876325,1156527467.9791379,1202788566.6983035,1250900109.3662357,1300936113.7408853,1352973558.2905207,1407092500.6221416,1463376200.6470273,1521911248.6729083,1582787698.6198246,1646099206.5646176,1711943174.8272023,1780420901.8202906,1851637737.8931022,1925703247.4088264,2002731377.3051794,2082840632.3973866,2166154257.6932821,2252800428.0010133,2342912445.1210537,2436628942.9258957,2534094100.6429315,2635457864.6686487,2740876179.2553949,2850511226.425611,2964531675.4826355,3083112942.5019412,3206437460.2020187,3334694958.6100998,3468082756.954504,3606806067.2326841,3751078309.9219918,3901121442.3188715,4057166300.0116267,4219452952.0120921,4388231070.092576,4563760312.8962793,4746310725.4121304,4936163154.4286156,5133609680.6057606,5338954067.8299913,5552512230.543191,5774612719.7649183,6005597228.5555153,6245821117.6977358,6495653962.4056454,{"$f":"VM75*(1+VN74)","v":6755480120.9018717},7025699325.7379465,7306727298.7674646,7598996390.7181635,7902956246.3468904,8219074496.2007666,8547837476.0487976,8889750975.0907497,9245341014.0943794,9615154654.6581554,9999760840.8444824,10399751274.478262,10815741325.457394,11248370978.475689,11698305817.614717,12166238050.319307,12652887572.332081,13159003075.225365,13685363198.234379,14232777726.163754,14802088835.210304,15394172388.618717,16009939284.163465,16650336855.530005,17316350329.751205,18009004342.941254,18729364516.658905,19478539097.32526,20257680661.218273,21067987887.667004,21910707403.173683,22787135699.300632,23698621127.272659,24646565972.363567,25632428611.25811,26657725755.708435,27724034785.936775,28832996177.374249,29986316024.469219,31185768665.44799,32433199412.06591,33730527388.54855,35079748484.090492,36482938423.454117,37942255960.392281,39459946198.807976,41038344046.7603,42679877808.630714,44387072920.975945,46162555837.814987,48009058071.327591,49929420394.180695,51926597209.947922,54003661098.34584,56163807542.279678,58410359843.970871,60746774237.729706,63176645207.238899,65703711015.528458,68331859456.149597,71065133834.395584,73907739187.771408,76864048755.282272,79938610705.493561,{"$f":"XY75*(1+XZ74)","v":83136155133.713303},86461601339.061844,89920065392.624313,93516868008.329285,97257542728.66246,101147844437.80896,105193758215.32132,109401508543.93417,113777568885.69154,118328671641.11922,123061818506.76399,127984291247.03456,133103662896.91595,138427809412.7926,143964921789.30432,149723518660.8765,155712459407.31155,161940957783.60403,168418596094.94821,175155339938.74615,182161553536.29602,189448015677.74786,197025936304.85779,204906973757.05209,213103252707.3342,221627382815.62756,230492478128.25269,239712177253.38281,249300664343.51813,259272690917.25885,269643598553.94922,280429342496.10718,291646516195.95148,303312376843.78955,315444871917.54114,328062666794.2428,341185173466.01251,354832580404.65302,369025883620.83917,383786918965.67273,399138395724.29968,415103931553.27167,431708088815.40253,448976412368.01862,466935468862.73938,485612887617.24896,505037403121.93896,525238899246.81653,546248455216.68921,568098393425.35681,590822329162.37109,614455222328.86597,639033431222.02063,664594768470.90149,691178559209.73755,718825701578.12708,747578729641.2522,777481878826.90234,808581153979.97852,840924400139.17773,874561376144.74487,909543831190.53467,945925584438.15613,983762607815.68237,{"$f":"AAK75*(1+AAL74)","v":1023113112128.3097},1064037636613.4421,1106599142077.98,1150863107761.0991,1196897632071.5432,1244773537354.405,1294564478848.5813,1346347058002.5247,1400200940322.6257,1456208977935.5308,1514457337052.9521,1575035630535.0703,1638037055756.4731,1703558537986.7322,1771700879506.2014,1842568914686.4495,1916271671273.9075,1992922538124.8638,2072639439649.8584,2155545017235.8528,2241766817925.2871,2331437490642.2988,2424694990267.9907,2521682789878.7104,2622550101473.8589,2727452105532.8135,2836550189754.126,2950012197344.291,3068012685238.063,3190733192647.5854,3318362520353.4888,3451097021167.6284,3589140902014.3335,3732706538094.9067,3882014799618.7031,4037295391603.4512,4198787207267.5894,4366738695558.293,4541408243380.625,4723064573115.8506,4911987156040.4844,5108466642282.1035,5312805307973.3877,5525317520292.3232,5746330221104.0166,5976183429948.1777,6215230767146.1055,6463839997831.9502,6722393597745.2285,6991289341655.0381,7270940915321.2402,7561778551934.0898,7864249694011.4541,8178819681771.9121,8505972469042.7891,8846211367804.5,9200059822516.6797,9568062215417.3477,9950784704034.041,10348816092195.402,10762768735883.219,11193279485318.549,11641010664731.291,12106651091320.543,{"$f":"ACW75*(1+ACX74)","v":12590917134973.365},13094553820372.301,13618335973187.193,14163069412114.682,14729592188599.27,15318775876143.24,15931526911188.971,16568787987636.529,17231539507141.99,17920801087427.672,18637633130924.781,19383138456161.773,20158463994408.246,20964802554184.578,21803394656351.961,22675530442606.039,23582551660310.281,24525853726722.691,25506887875791.602,26527163390823.266,27588249926456.195,28691779923514.445,29839451120455.023,31033029165273.227,32274350331884.156,33565324345159.523,34907937318965.906,36304254811724.547,37756425004193.531,39266682004361.273,40837349284535.727,42470843255917.156,44169676986153.844,45936464065600,47773922628224,49684879533352.961,51672274714687.078,53739165703274.563,55888732331405.547,58124281624661.773,60449252889648.25,62867223005234.18,65381911925443.547,67997188402461.289,70717075938559.75,73545758976102.141,76487589335146.234,79547092908552.094,82728976624894.188,86038135689889.953,89479661117485.547,93058847562184.969,96781201464672.375,100652449523259.28,104678547504189.66,108865689404357.25,113220316980531.55,117749129659752.81,122459094846142.92,127357458639988.64,132451756985588.19,137749827265011.72,143259820355612.19,148990213169836.69,{"$f":"AFI75*(1+AFJ74)","v":154949821696630.16},161147814564495.38,167593727147075.19,174297476232958.19,181269375282276.53,188520150293567.59,196060956305310.31,203903394557522.72,212059530339823.63,220541911553416.56,229363588015553.22,238538131536175.34,248079656797622.38,258002843069527.28,268322956792308.38,279055875064000.72,290218110066560.75,301826834469223.19,313899907847992.13,326455904161911.81,339514140328388.31,353094705941523.88,367218494179184.81,381907233946352.19,397183523304206.31,413070864236374.56,429593698805829.56,446777446758062.75]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F32","v":2372},null,null,{"$f":"$F$78*I72","v":2372},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":2379.765310763376},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-02-01"},null,null,{"$f":"$F$80=I6","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!M56","v":3.9744588631382971E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":2379.765310763376},{"$f":"J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":2379.765310763376},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":2379.765310763376}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":2379.765310763376},{"$f":"'Batteries Carrying Charge Rate'!M55","v":4.8750000000000002E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Batteries Carrying Charge Rate'!F52","v":"2012-03-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2010-03-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-02-28"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-02-28"},{"$f":"IF(J4,$F$101,J7)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"IF(BV4,$F$101,BV7)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"IF(EH4,$F$101,EH7)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"IF(GT4,$F$101,GT7)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"IF(JF4,$F$101,JF7)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"IF(LR4,$F$101,LR7)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"IF(OD4,$F$101,OD7)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"IF(QP4,$F$101,QP7)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"IF(TB4,$F$101,TB7)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"IF(VN4,$F$101,VN7)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Batteries Carrying Charge Rate'!M55","v":4.8750000000000002E-2},null,null,{"$f":"F33","v":1}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Batteries Carrying Charge Rate'!M55","v":4.8750000000000002E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-02-28"},{"$f":"J101","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"BV101","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EH101","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"GT101","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"JF101","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"LR101","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"OD101","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"QP101","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"TB101","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"VN101","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"XZ101","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"AAL101","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"ACX101","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"AFJ101","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Batteries Carrying Charge Rate'!M55","v":4.8750000000000002E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Batteries Carrying Charge Rate'!M55","v":4.8750000000000002E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},1,2,3,4,5,6,7,8,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"BT112+BU8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"EF112+EG8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"GR112+GS8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"JD112+JE8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"LP112+LQ8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"OB112+OC8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"QN112+QO8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"SZ112+TA8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"VL112+VM8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"XX112+XY8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"AAJ112+AAK8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ACV112+ACW8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"AFH112+AFI8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":1},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":1},2,3,4,5,6,7,8,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(BV112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(EH112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(GT112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(JF112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(LR112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(OD112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(QP112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(TB112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(VN112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0.1,9.0000000000000011E-2,8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000004E-2,5.3144100000000014E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Batteries Carrying Charge Rate'!F113","v":1},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F89","v":2379.765310763376},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":237.97653107633761},214.17887796870386,192.7609901718335,173.48489115465011,156.13640203918513,140.52276183526661,126.47048565173996,113.82343708656596,102.44109337790935,92.196984040118409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*GT114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":237.97653107633761},214.17887796870386,192.7609901718335,173.48489115465011,156.13640203918513,140.52276183526661,126.47048565173996,113.82343708656596,102.44109337790935,92.196984040118409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV119:BV121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH119:EH121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT119:GT121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF119:JF121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F58","v":0},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*EH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*GT122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*JF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"BU101","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"EG101","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"GS101","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"JE101","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"LQ101","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"OC101","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"QO101","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"TA101","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"VM101","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"XY101","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"AAK101","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"ACW101","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"AFI101","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Batteries Carrying Charge Rate'!F22","v":4.0000000000000036E-2},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1.04,1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"BT137*(1+$F$137*BU8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"EF137*(1+$F$137*EG8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"GR137*(1+$F$137*GS8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"JD137*(1+$F$137*JE8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"LP137*(1+$F$137*LQ8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"OB137*(1+$F$137*OC8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"QN137*(1+$F$137*QO8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"SZ137*(1+$F$137*TA8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"VL137*(1+$F$137*VM8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"XX137*(1+$F$137*XY8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"AAJ137*(1+$F$137*AAK8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"ACV137*(1+$F$137*ACW8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,{"$f":"AFH137*(1+$F$137*AFI8)","v":1.4802442849183446},1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446,1.4802442849183446]
[null,null,"Tax Adder",null,"%",{"$f":"F58/(1-F58)","v":0},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*BU140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*EG140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*GS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*JE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.043404689373487}]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Batteries Carrying Charge Rate'!F145","v":0},null,null,{"$f":"I166*I167/(1-$F$172)","v":0},{"$f":"J166*J167/(1-$F$172)","v":83.291785876718237},78.284036045032266,72.669429433324581,66.403872614540035,59.440542240693368,51.729728744569464,43.218671493295197,33.851384939918425,23.568475295517541,12.306947219543238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV166*BV167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH166*EH167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT166*GT167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF166*JF167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR166*LR167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD166*OD167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP166*QP167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB166*TB167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN166*VN167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ166*XZ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL166*AAL167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX166*ACX167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ166*AFJ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F186","v":0.5},null,null,{"$f":"I184*$F$187","v":1189.882655381688},{"$f":"J184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":32.721773022996516},30.754442731977029,28.548704420234721,26.087235669997927,23.351641594558156,20.322393435366614,16.978763800937429,13.298758369253692,9.2590438660961958,4.8348721219634241,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"BV206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"EH206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"GT206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"JF206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"LR206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"OD206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"QP206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"TB206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"VN206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"XZ206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"AAL206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"ACX206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,{"$f":"AFJ206","v":-1.8758328224066699E-14},-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14,-1.8758328224066699E-14]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I215","v":0},{"$f":"J215","v":259.0921255193133},269.45581054008585,280.23404296168928,291.4434046801569,303.1011408673632,315.22518650205774,327.83419396214003,340.94756172062563,354.5854641894507,368.76888275702873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I245+I246-I247","v":1189.882655381688},{"$f":"J245+J246-J247","v":1118.3433720718886},1038.1347061903502,948.62675163628535,849.15060343847597,738.99612492242022,617.40959276135936,483.59121342740565,336.69250422167886,175.81353170776038,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"BV245+BV246-BV247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"EH245+EH246-EH247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"GT245+GT246-GT247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"JF245+JF246-JF247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"LR245+LR246-LR247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"OD245+OD246-OD247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"QP245+QP246-QP247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"TB245+TB246-TB247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"VN245+VN246-VN247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"XZ245+XZ246-XZ247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"AAL245+AAL246-AAL247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"ACX245+ACX246-ACX247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"AFJ245+AFJ246-AFJ247","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13]
[null,"Return on Equity",null,null,"% p.a.",null,null,null,{"$f":"(1+I261)^(12/I262)-1","v":0},{"$f":"(1+J261)^(12/J262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BV261)^(12/BV262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EH261)^(12/EH262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GT261)^(12/GT262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JF261)^(12/JF262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LR261)^(12/LR262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD261)^(12/OD262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QP261)^(12/QP262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+TB261)^(12/TB262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+VN261)^(12/VN262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+XZ261)^(12/XZ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AAL261)^(12/AAL262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+ACX261)^(12/ACX262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AFJ261)^(12/AFJ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(I282>0.1,I281/I282)","v":false},{"$f":"IF(J282>0.1,J281/J282)","v":2.485032615555947},2.4283368941888677,2.3737250011682498,2.3210859384531024,2.2703164515322176,2.2213203657007567,2.1740079894543212,2.1282955772134482,2.0841048446072175,2.0413625304136249,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV282>0.1,BV281/BV282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH282>0.1,EH281/EH282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GT282>0.1,GT281/GT282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JF282>0.1,JF281/JF282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR282>0.1,LR281/LR282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD282>0.1,OD281/OD282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP282>0.1,QP281/QP282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB282>0.1,TB281/TB282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN282>0.1,VN281/VN282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ282>0.1,XZ281/XZ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL282>0.1,AAL281/AAL282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ACX282>0.1,ACX281/ACX282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFJ282>0.1,AFJ281/AFJ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,{"$f":"IF(I292,I7,NA())","v":"2001-02-28"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU292,BU7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG292,EG7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS292,GS7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE292,JE7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ292,LQ7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OC292,OC7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO292,QO7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TA292,TA7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM292,VM7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(XY292,XY7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK292,AAK7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ACW292,ACW7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI292,AFI7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.043404689373487}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":259.0921255193133}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"NYISO Example","index":15,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["NY",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Total Revenue",12337,5352,5353,5354,5356,5357,5358,5359,5360,5361,5362]
["Energy Arbitrage",0,0,0,0,0,0,0,0,0,0,0]
["Frequency Regulation",0,119,120,121,122,123,124,125,127,128,129]
["Spin / Non Spin Reserve",0,0,0,0,0,0,0,0,0,0,0]
["Resource Adequacy",0,930,930,930,930,930,930,930,930,930,930]
["Dist Deferral",0,2273,2273,2273,2273,2273,2273,2273,2273,2273,2273]
["Trans Deferral",0,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031]
["DR Wholesale",0,0,0,0,0,0,0,0,0,0,0]
["DR Utility",0,0,0,0,0,0,0,0,0,0,0]
["Bill Management",0,0,0,0,0,0,0,0,0,0,0]
["Backup Power",0,0,0,0,0,0,0,0,0,0,0]
["Local Incentive Payments",12337,0,0,0,0,0,0,0,0,0,0]
["Total Operating Costs",0,-791,-799,-1138,-1147,-1156,-1165,-1175,-1185,-1195,-1205]
["O&M",0,-338,-346,-355,-364,-373,-382,-392,-402,-412,-422]
["Warranty",0,0,0,-330,-330,-330,-330,-330,-330,-330,-330]
["Augmentation Costs",0,-439,-439,-439,-439,-439,-439,-439,-439,-439,-439]
["Augmentation Costs Y",0,0,0,0,0,0,0,0,0,0,0]
["Charging",0,-14,-14,-14,-14,-14,-14,-14,-14,-15,-15]
["EBITDA",12337,4562,4554,4217,4209,4201,4193,4184,4175,4166,4157]
["Less: MACRS D&A",0,-3526,-6042,-4315,-3082,-2203,-2201,-2203,-1100,0,0]
["EBIT",12337,1036,-1488,-98,1127,1998,1992,1981,3075,4166,4157]
["Less: Interest Expense",0,-395,-386,-377,-367,-356,-344,-331,-318,-303,-287]
["Less: Cash Taxes",-4811,-250,0,0,0,-20,-643,-643,-1075,-1507,-1509]
["Tax Net Income",7525,391,-1874,-475,761,1621,1005,1006,1682,2357,2361]
["MACRS D&A",0,3526,6042,4315,3082,2203,2201,2203,1100,0,0]
["EPC",-3073,0,0,0,0,0,0,0,0,0,0]
["Storage Module Capital",-14640,0,0,0,0,0,0,0,0,0,0]
["Inverter / AC System Capital",-1117,0,0,0,0,0,0,0,0,0,0]
["Balance of System Capital",-5844,0,0,0,0,0,0,0,0,0,0]
["Maintenance Capital",0,0,0,0,0,0,0,0,0,0,0]
["ITC",0,0,0,0,0,0,0,0,0,0,0]
["Principal",0,-108,-116,-126,-136,-147,-158,-171,-185,-200,-216]
["After Tax Levered Cash Flow",-17148,3809,4052,3714,3706,3678,3047,3038,2597,2157,2145]
["Levered Project IRR LVOS /MWh",{"$f":"IRR(34:34)","v":0.15117850135072741},null,null,null,null,null,null,null,null,20.8,1778]
["Levered Project NPV LVOS /kW year",null,null,null,null,null,null,null,null,null,8883.9,292]
["End of project NOL credits",null,null,null,null,null,null,null,null,null,null,0]
[]
["Total capex",{"$f":"SUM(B27:B30)","v":-24674}]
["EBITDA",{"$f":"B20","v":12337},{"$f":"C20","v":4562},4554,4217,4209,4201,4193,4184,4175,4166,4157]
["Net cash flow",{"$f":"B39+B40","v":-12337},{"$f":"C39+C40","v":4562},4554,4217,4209,4201,4193,4184,4175,4166,4157]
["Project IRR",{"$f":"IRR(41:41)","v":0.33409648943869974}]